
Hub24 Ltd
ASX:HUB

Intrinsic Value
The intrinsic value of one
HUB
stock under the Base Case scenario is
39.57
AUD.
Compared to the current market price of 68.79 AUD,
Hub24 Ltd
is
Overvalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hub24 Ltd
Fundamental Analysis

Growing competition from rival platforms like Netwealth and Praemium could compress margins and erode Hub24’s market share as the industry consolidates.
Hub24’s superior platform technology and strong relationships with independent financial advisers position it to capture disproportionate net inflows in a shifting wealth management market.

Revenue & Expenses Breakdown
Hub24 Ltd
Balance Sheet Decomposition
Hub24 Ltd
Current Assets | 155.4m |
Cash & Short-Term Investments | 103.1m |
Receivables | 42.8m |
Other Current Assets | 9.5m |
Non-Current Assets | 497.3m |
Long-Term Investments | 17.3m |
PP&E | 37.5m |
Intangibles | 439.8m |
Other Non-Current Assets | 2.8m |
Free Cash Flow Analysis
Hub24 Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Hub24 Ltd
Revenue
|
365.6m
AUD
|
Cost of Revenue
|
-32.6m
AUD
|
Gross Profit
|
333.1m
AUD
|
Operating Expenses
|
-251.8m
AUD
|
Operating Income
|
81.2m
AUD
|
Other Expenses
|
-22.5m
AUD
|
Net Income
|
58.8m
AUD
|
HUB Profitability Score
Profitability Due Diligence
Hub24 Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Hub24 Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
HUB Solvency Score
Solvency Due Diligence
Hub24 Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Hub24 Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HUB Price Targets Summary
Hub24 Ltd
According to Wall Street analysts, the average 1-year price target for
HUB
is 79.7 AUD
with a low forecast of 46.06 AUD and a high forecast of 97.65 AUD.
Dividends
Current shareholder yield for HUB 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
HUB
stock under the Base Case scenario is
39.57
AUD.
Compared to the current market price of 68.79 AUD,
Hub24 Ltd
is
Overvalued by 42%.