Qoria Ltd
ASX:QOR

Watchlist Manager
Qoria Ltd Logo
Qoria Ltd
ASX:QOR
Watchlist
Price: 0.425 AUD Market Closed
Market Cap: 547.4m AUD
Have any thoughts about
Qoria Ltd?
Write Note

Intrinsic Value

The intrinsic value of one QOR stock under the Base Case scenario is 0.29 AUD. Compared to the current market price of 0.425 AUD, Qoria Ltd is Overvalued by 32%.

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

QOR Intrinsic Value
0.29 AUD
Overvaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Qoria Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for QOR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about QOR?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Qoria Ltd

Provide an overview of the primary business activities
of Qoria Ltd.

What unique competitive advantages
does Qoria Ltd hold over its rivals?

What risks and challenges
does Qoria Ltd face in the near future?

Has there been any significant insider trading activity
in Qoria Ltd recently?

Summarize the latest earnings call
of Qoria Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Qoria Ltd.

Provide P/S
for Qoria Ltd.

Provide P/E
for Qoria Ltd.

Provide P/OCF
for Qoria Ltd.

Provide P/FCFE
for Qoria Ltd.

Provide P/B
for Qoria Ltd.

Provide EV/S
for Qoria Ltd.

Provide EV/GP
for Qoria Ltd.

Provide EV/EBITDA
for Qoria Ltd.

Provide EV/EBIT
for Qoria Ltd.

Provide EV/OCF
for Qoria Ltd.

Provide EV/FCFF
for Qoria Ltd.

Provide EV/IC
for Qoria Ltd.

Show me price targets
for Qoria Ltd made by professional analysts.

What are the Revenue projections
for Qoria Ltd?

How accurate were the past Revenue estimates
for Qoria Ltd?

What are the Net Income projections
for Qoria Ltd?

How accurate were the past Net Income estimates
for Qoria Ltd?

What are the EPS projections
for Qoria Ltd?

How accurate were the past EPS estimates
for Qoria Ltd?

What are the EBIT projections
for Qoria Ltd?

How accurate were the past EBIT estimates
for Qoria Ltd?

Compare the revenue forecasts
for Qoria Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Qoria Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Qoria Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Qoria Ltd compared to its peers.

Compare the P/E ratios
of Qoria Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Qoria Ltd with its peers.

Analyze the financial leverage
of Qoria Ltd compared to its main competitors.

Show all profitability ratios
for Qoria Ltd.

Provide ROE
for Qoria Ltd.

Provide ROA
for Qoria Ltd.

Provide ROIC
for Qoria Ltd.

Provide ROCE
for Qoria Ltd.

Provide Gross Margin
for Qoria Ltd.

Provide Operating Margin
for Qoria Ltd.

Provide Net Margin
for Qoria Ltd.

Provide FCF Margin
for Qoria Ltd.

Show all solvency ratios
for Qoria Ltd.

Provide D/E Ratio
for Qoria Ltd.

Provide D/A Ratio
for Qoria Ltd.

Provide Interest Coverage Ratio
for Qoria Ltd.

Provide Altman Z-Score Ratio
for Qoria Ltd.

Provide Quick Ratio
for Qoria Ltd.

Provide Current Ratio
for Qoria Ltd.

Provide Cash Ratio
for Qoria Ltd.

What is the historical Revenue growth
over the last 5 years for Qoria Ltd?

What is the historical Net Income growth
over the last 5 years for Qoria Ltd?

What is the current Free Cash Flow
of Qoria Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Qoria Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Qoria Ltd

Current Assets 41.8m
Cash & Short-Term Investments 9.4m
Receivables 29m
Other Current Assets 3.4m
Non-Current Assets 255.6m
Long-Term Investments 1.2m
PP&E 11.4m
Intangibles 240m
Other Non-Current Assets 3m
Current Liabilities 94.5m
Accounts Payable 26m
Other Current Liabilities 68.5m
Non-Current Liabilities 65m
Long-Term Debt 36m
Other Non-Current Liabilities 28.9m
Efficiency

Earnings Waterfall
Qoria Ltd

Revenue
100m AUD
Cost of Revenue
-30.6m AUD
Gross Profit
69.3m AUD
Operating Expenses
-120.1m AUD
Operating Income
-50.8m AUD
Other Expenses
-4m AUD
Net Income
-54.8m AUD

Free Cash Flow Analysis
Qoria Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In a promising quarter, the company achieved $120 million in annual recurring revenue (ARR), fueled by a $5 million increase in its education segment. It reported free cash flow of $8.5 million, marking a significant turnaround. The focus on expanding partnerships, notably with Schools Broadband, has opened access to 3,000 additional schools. With a reported 20% of Texas students using its platform, the company anticipates continued ARR growth at 20% and EBITDA margins of 10% to 15% this financial year. The unification of its technology stack aims to enhance revenue opportunities while maintaining cost control.

What is Earnings Call?
Fundamental Scores

QOR Profitability Score
Profitability Due Diligence

Qoria Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

35/100
Profitability
Score

Qoria Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

QOR Solvency Score
Solvency Due Diligence

Qoria Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Positive Net Debt
53/100
Solvency
Score

Qoria Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

QOR Price Targets Summary
Qoria Ltd

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

According to Wall Street analysts, the average 1-year price target for QOR is 0.53 AUD with a low forecast of 0.394 AUD and a high forecast of 0.63 AUD.

Lowest
Price Target
0.394 AUD
7% Downside
Average
Price Target
0.53 AUD
25% Upside
Highest
Price Target
0.63 AUD
48% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for QOR?

Click here to dive deeper.

Dividends

Qoria Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for QOR 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

QOR Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Qoria Ltd Logo
Qoria Ltd

Country

Australia

Industry

Technology

Market Cap

504.9m AUD

Dividend Yield

0%

Description

Qoria Ltd is a AU-based company operating in Software industry. The company is headquartered in Perth, Western Australia and currently employs 500 full-time employees. The company went IPO on 2016-08-29. Qoria Limited, formerly Family Zone Cyber Safety Limited, is an Australia-based technology company. The firm is engaged in the global cyber safety industry. The firm provides its cyber safety services to schools through contracted student licenses. The company also provides parental control service subscriptions to parents directly and through its school networks. Its patented cyber safety ecosystem is a platform that enables collaboration between schools, parents, and cyber safety educators. The platform also permits telecommunication service providers and device manufacturers to embed practice cyber safety into their offerings. Its geographic segments include Australia & New Zealand (ANZ), the United Kingdom (UK), and the United States of America (US).

Contact

WESTERN AUSTRALIA
Perth
945 Wellington Street, West Perth
+61893227600
www.linewize.com

IPO

2016-08-29

Employees

500

Officers

MD & Director
Mr. Timothy Levy B. Com, B.Com., C.A., CA
Chief Financial Officer
Mr. Ben Jenkins B.Comm, CA, GAICD.
Chief Operating Officer
Mr. Crispin Swan B.A.
Chief Technology Officer
Mr. Benjamin Shaun Dixon Trigger
Executive Vice President of Global Marketing
Karen Woodhead
Chief People Officer
Nadine Leary
Show More
Executive Vice President of EMEA
Gavin Logan
Executive Vice President of North America
Harrison Parker
Senior Vice President of Strategic Development
Peter Scherp
Chief Information Security Officer
Michael Hyndman
Show Less

See Also

Discover More
What is the Intrinsic Value of one QOR stock?

The intrinsic value of one QOR stock under the Base Case scenario is 0.29 AUD.

Is QOR stock undervalued or overvalued?

Compared to the current market price of 0.425 AUD, Qoria Ltd is Overvalued by 32%.

Back to Top