
Incentiapay Ltd
ASX:INP

Intrinsic Value
The intrinsic value of one
INP
stock under the Base Case scenario is
0.005
AUD.
Compared to the current market price of 0.004 AUD,
Incentiapay Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Incentiapay Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Incentiapay Ltd
Balance Sheet Decomposition
Incentiapay Ltd
Current Assets | 3.3m |
Cash & Short-Term Investments | 2m |
Receivables | 650k |
Other Current Assets | 633.5k |
Non-Current Assets | 926k |
PP&E | 70.3k |
Intangibles | 855.7k |
Free Cash Flow Analysis
Incentiapay Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Incentiapay Ltd
Revenue
|
16.6m
AUD
|
Cost of Revenue
|
-8.5m
AUD
|
Gross Profit
|
8.1m
AUD
|
Operating Expenses
|
-12.8m
AUD
|
Operating Income
|
-4.7m
AUD
|
Other Expenses
|
-2.9m
AUD
|
Net Income
|
-7.6m
AUD
|
INP Profitability Score
Profitability Due Diligence
Incentiapay Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Incentiapay Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
INP Solvency Score
Solvency Due Diligence
Incentiapay Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Incentiapay Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INP Price Targets Summary
Incentiapay Ltd
Dividends
Current shareholder yield for INP 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
INP
stock under the Base Case scenario is
0.005
AUD.
Compared to the current market price of 0.004 AUD,
Incentiapay Ltd
is
Undervalued by 21%.