
Pwr Holdings Ltd
ASX:PWH

Intrinsic Value
The intrinsic value of one
PWH
stock under the Base Case scenario is
6.14
AUD.
Compared to the current market price of 6.02 AUD,
Pwr Holdings Ltd
is
Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Pwr Holdings Ltd
Fundamental Analysis

A potential downturn in motorsport budgets could disproportionately affect PWR’s earnings, as much of its revenue hinges on high-end racing series and performance automotive sponsorships, leaving the company vulnerable to cyclical or event-specific disruptions.
PWR’s deep expertise in high-performance cooling systems grants it a technological and reputational edge in motorsport, supported by robust relationships with marquee racing teams that rely on its products for critical performance gains.

Revenue & Expenses Breakdown
Pwr Holdings Ltd
Balance Sheet Decomposition
Pwr Holdings Ltd
Current Assets | 53.9m |
Cash & Short-Term Investments | 11.5m |
Receivables | 18.3m |
Other Current Assets | 24.1m |
Non-Current Assets | 82.8m |
PP&E | 66.7m |
Intangibles | 16.1m |
Free Cash Flow Analysis
Pwr Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Pwr Holdings Ltd
Revenue
|
138.1m
AUD
|
Cost of Revenue
|
-28m
AUD
|
Gross Profit
|
110.1m
AUD
|
Operating Expenses
|
-83m
AUD
|
Operating Income
|
27.1m
AUD
|
Other Expenses
|
-8m
AUD
|
Net Income
|
19.1m
AUD
|
PWH Profitability Score
Profitability Due Diligence
Pwr Holdings Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Pwr Holdings Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
PWH Solvency Score
Solvency Due Diligence
Pwr Holdings Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Pwr Holdings Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PWH Price Targets Summary
Pwr Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
PWH
is 8.39 AUD
with a low forecast of 7.58 AUD and a high forecast of 9.24 AUD.
Dividends
Current shareholder yield for PWH 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
PWH
stock under the Base Case scenario is
6.14
AUD.
Compared to the current market price of 6.02 AUD,
Pwr Holdings Ltd
is
Undervalued by 2%.