
HomeCo Daily Needs REIT
ASX:HDN

Intrinsic Value
The intrinsic value of one
HDN
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 1.16 AUD,
HomeCo Daily Needs REIT
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
HomeCo Daily Needs REIT
Fundamental Analysis

HomeCo Daily Needs REIT’s strategic reliance on supermarket-anchored assets could face tenant concentration risk if a major grocery or discount retailer exits or consolidates, impacting both rental cash flow and occupancy rates.
Focusing on essential daily needs tenancies insulates HomeCo Daily Needs REIT from cyclical retail headwinds, providing stable, recession-resistant income streams.

Revenue & Expenses Breakdown
HomeCo Daily Needs REIT
Balance Sheet Decomposition
HomeCo Daily Needs REIT
Current Assets | 159.4m |
Cash & Short-Term Investments | 15.4m |
Receivables | 6.1m |
Other Current Assets | 137.9m |
Non-Current Assets | 4.8B |
Long-Term Investments | 4.8B |
Other Non-Current Assets | 7m |
Free Cash Flow Analysis
HomeCo Daily Needs REIT
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
HomeCo Daily Needs REIT
Revenue
|
356.3m
AUD
|
Cost of Revenue
|
-96.1m
AUD
|
Gross Profit
|
260.2m
AUD
|
Operating Expenses
|
-22.4m
AUD
|
Operating Income
|
237.8m
AUD
|
Other Expenses
|
-28.3m
AUD
|
Net Income
|
209.5m
AUD
|
HDN Profitability Score
Profitability Due Diligence
HomeCo Daily Needs REIT's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
HomeCo Daily Needs REIT's profitability score is hidden . The higher the profitability score, the more profitable the company is.
HDN Solvency Score
Solvency Due Diligence
HomeCo Daily Needs REIT's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
HomeCo Daily Needs REIT's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HDN Price Targets Summary
HomeCo Daily Needs REIT
According to Wall Street analysts, the average 1-year price target for
HDN
is 1.36 AUD
with a low forecast of 1.15 AUD and a high forecast of 1.47 AUD.
Dividends
Current shareholder yield for HDN is
hidden
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HDN
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 1.16 AUD,
HomeCo Daily Needs REIT
is
hidden
.