
Original Juice Co Ltd
ASX:OJC

Intrinsic Value
The intrinsic value of one
OJC
stock under the Base Case scenario is
0.12
AUD.
Compared to the current market price of 0.98 AUD,
Original Juice Co Ltd
is
Overvalued by 88%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Original Juice Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Original Juice Co Ltd
Balance Sheet Decomposition
Original Juice Co Ltd
Current Assets | 9.1m |
Cash & Short-Term Investments | 1.3m |
Receivables | 2.9m |
Other Current Assets | 4.9m |
Non-Current Assets | 28.1m |
PP&E | 17.8m |
Intangibles | 7.6m |
Other Non-Current Assets | 2.7m |
Free Cash Flow Analysis
Original Juice Co Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Original Juice Co Ltd
Revenue
|
49.4m
AUD
|
Cost of Revenue
|
-42.9m
AUD
|
Gross Profit
|
6.6m
AUD
|
Operating Expenses
|
-12m
AUD
|
Operating Income
|
-5.4m
AUD
|
Other Expenses
|
-977.1k
AUD
|
Net Income
|
-6.4m
AUD
|
OJC Profitability Score
Profitability Due Diligence
Original Juice Co Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Score
Original Juice Co Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
OJC Solvency Score
Solvency Due Diligence
Original Juice Co Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Score
Original Juice Co Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OJC Price Targets Summary
Original Juice Co Ltd
Dividends
Current shareholder yield for OJC 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
OJC
stock under the Base Case scenario is
0.12
AUD.
Compared to the current market price of 0.98 AUD,
Original Juice Co Ltd
is
Overvalued by 88%.