
Hancock & Gore Ltd
ASX:HNG

Intrinsic Value
The intrinsic value of one
HNG
stock under the Base Case scenario is
0.17
AUD.
Compared to the current market price of 0.25 AUD,
Hancock & Gore Ltd
is
Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hancock & Gore Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hancock & Gore Ltd
Balance Sheet Decomposition
Hancock & Gore Ltd
Current Assets | 43.3m |
Cash & Short-Term Investments | 37.7m |
Receivables | 5.5m |
Other Current Assets | 125k |
Non-Current Assets | 75.4m |
Long-Term Investments | 73.8m |
PP&E | 30k |
Intangibles | 712k |
Other Non-Current Assets | 880k |
Free Cash Flow Analysis
Hancock & Gore Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Hancock & Gore Ltd
Revenue
|
5.4m
AUD
|
Cost of Revenue
|
-1.3m
AUD
|
Gross Profit
|
4.1m
AUD
|
Operating Expenses
|
-4m
AUD
|
Operating Income
|
79k
AUD
|
Other Expenses
|
4.8m
AUD
|
Net Income
|
4.9m
AUD
|
HNG Profitability Score
Profitability Due Diligence
Hancock & Gore Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Hancock & Gore Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
HNG Solvency Score
Solvency Due Diligence
Hancock & Gore Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Hancock & Gore Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HNG Price Targets Summary
Hancock & Gore Ltd
Dividends
Current shareholder yield for HNG 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
HNG
stock under the Base Case scenario is
0.17
AUD.
Compared to the current market price of 0.25 AUD,
Hancock & Gore Ltd
is
Overvalued by 33%.