
NRW Holdings Ltd
ASX:NWH

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:

Valuation History
NRW Holdings Ltd
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
NRW Holdings Ltd
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 |
Free Cash Flow Analysis
NRW Holdings Ltd
AUD | |
Free Cash Flow | AUD |
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
|
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.

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.

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
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.
Dividends
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?
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%.