
Home Consortium Ltd
ASX:HMC

Intrinsic Value
The intrinsic value of one
HMC
stock under the Base Case scenario is
12.46
AUD.
Compared to the current market price of 4.57 AUD,
Home Consortium Ltd
is
Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Home Consortium Ltd
Fundamental Analysis

As Home Consortium continues converting former Masters sites into multi-tenant retail outlets, the risk of overexposure to big-box retail grows. Prolonged structural changes in consumer habits toward e-commerce could lead to persistent vacancy rates and diminishing rental yields if demand for large-format retail spaces falters.
Home Consortium’s strong track record in repurposing former Masters locations into thriving retail complexes demonstrates management’s skill in unlocking value from underutilized assets. These higher-traffic retail centers could sustain strong occupancy rates and support stable earnings growth.

Revenue & Expenses Breakdown
Home Consortium Ltd
Balance Sheet Decomposition
Home Consortium Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 982.2m |
Receivables | 60.5m |
Other Current Assets | 29.3m |
Non-Current Assets | 1.4B |
Long-Term Investments | 1.1B |
PP&E | 6.9m |
Intangibles | 350.3m |
Other Non-Current Assets | 3.5m |
Free Cash Flow Analysis
Home Consortium Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Home Consortium Ltd
Revenue
|
168.2m
AUD
|
Operating Expenses
|
-114m
AUD
|
Operating Income
|
54.1m
AUD
|
Other Expenses
|
161.3m
AUD
|
Net Income
|
215.5m
AUD
|
HMC Profitability Score
Profitability Due Diligence
Home Consortium Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Home Consortium Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
HMC Solvency Score
Solvency Due Diligence
Home Consortium Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Home Consortium Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HMC Price Targets Summary
Home Consortium Ltd
According to Wall Street analysts, the average 1-year price target for
HMC
is 10.81 AUD
with a low forecast of 7.42 AUD and a high forecast of 13.55 AUD.
Dividends
Current shareholder yield for HMC is
.
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
HMC
stock under the Base Case scenario is
12.46
AUD.
Compared to the current market price of 4.57 AUD,
Home Consortium Ltd
is
Undervalued by 63%.