
Red 5 Ltd
ASX:RED

Intrinsic Value
The intrinsic value of one
RED
stock under the Base Case scenario is
0.72
AUD.
Compared to the current market price of 0.35 AUD,
Red 5 Ltd
is
Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Red 5 Ltd
Fundamental Analysis

A slower-than-anticipated ramp-up at the King of the Hills (KOTH) mine could strain cash flows, especially if production timelines or ore grades continue missing guidance, eroding investor confidence in Red 5’s flagship project.
Further optimization and expansion at KOTH stand to materially boost Red 5’s gold output, reducing per-ounce costs and positioning the company as a more competitive mid-tier producer.

Revenue & Expenses Breakdown
Red 5 Ltd
Balance Sheet Decomposition
Red 5 Ltd
Current Assets | 607.2m |
Cash & Short-Term Investments | 428.8m |
Receivables | 23.5m |
Other Current Assets | 154.9m |
Non-Current Assets | 1.6B |
Long-Term Investments | 2.5m |
PP&E | 1.4B |
Intangibles | 499k |
Other Non-Current Assets | 142.3m |
Free Cash Flow Analysis
Red 5 Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Red 5 Ltd
Revenue
|
620m
AUD
|
Cost of Revenue
|
-529.6m
AUD
|
Gross Profit
|
90.4m
AUD
|
Operating Expenses
|
-31m
AUD
|
Operating Income
|
59.4m
AUD
|
Other Expenses
|
-64.8m
AUD
|
Net Income
|
-5.4m
AUD
|
RED Profitability Score
Profitability Due Diligence
Red 5 Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Red 5 Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
RED Solvency Score
Solvency Due Diligence
Red 5 Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Red 5 Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RED Price Targets Summary
Red 5 Ltd
Dividends
Current shareholder yield for RED 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
RED
stock under the Base Case scenario is
0.72
AUD.
Compared to the current market price of 0.35 AUD,
Red 5 Ltd
is
Undervalued by 52%.