NRW Holdings Ltd
ASX:NWH

Watchlist Manager
NRW Holdings Ltd Logo
NRW Holdings Ltd
ASX:NWH
Watchlist
Price: 2.47 AUD 2.92% Market Closed
Market Cap: 1.1B AUD

Intrinsic Value

The intrinsic value of one NWH stock under the Base Case scenario is 4.89 AUD. Compared to the current market price of 2.47 AUD, NRW Holdings Ltd is Undervalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NWH Intrinsic Value
4.89 AUD
Undervaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NRW Holdings Ltd

NWH
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for NWH cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

NRW Holdings Ltd
ASX:NWH
AU
Construction
Market Cap
1.1B AUD
IPO
Sep 5, 2007
AU
Construction
Market Cap
1.1B AUD
IPO
Sep 5, 2007
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A slowdown in key commodity markets could significantly reduce the mining services pipeline, weakening NRW’s contract backlog and putting near-term revenue at risk.

Bull Theses

NRW’s strong relationships with major resource companies position it to benefit from sustained capital spending on mine expansions and new developments in resource-rich regions like Western Australia.

Show More Less
How do you feel about NWH?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about NRW Holdings Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
NRW Holdings Ltd

Current Assets 810.8m
Cash & Short-Term Investments 284.4m
Receivables 378.5m
Other Current Assets 147.9m
Non-Current Assets 985.4m
Long-Term Investments 3.8m
PP&E 684.4m
Intangibles 206.3m
Other Non-Current Assets 90.9m
Efficiency

Free Cash Flow Analysis
NRW Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NRW Holdings Ltd

Revenue
3.1B AUD
Cost of Revenue
-1.4B AUD
Gross Profit
1.8B AUD
Operating Expenses
-1.6B AUD
Operating Income
165.6m AUD
Other Expenses
-50.5m AUD
Net Income
115.1m AUD
Fundamental Scores

NWH Profitability Score
Profitability Due Diligence

NRW Holdings Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
Positive ROE
56/100
Profitability
Score

NRW Holdings Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

NWH Solvency Score
Solvency Due Diligence

NRW Holdings Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Positive Net Debt
47/100
Solvency
Score

NRW Holdings Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NWH Price Targets Summary
NRW Holdings Ltd

Wall Street analysts forecast NWH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NWH is 3.64 AUD with a low forecast of 3.03 AUD and a high forecast of 4.2 AUD.

Lowest
Price Target
3.03 AUD
23% Upside
Average
Price Target
3.64 AUD
47% Upside
Highest
Price Target
4.2 AUD
70% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NWH 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NWH Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one NWH stock?

The intrinsic value of one NWH stock under the Base Case scenario is 4.89 AUD.

Is NWH stock undervalued or overvalued?

Compared to the current market price of 2.47 AUD, NRW Holdings Ltd is Undervalued by 49%.

Back to Top