R

Rubicon Water Ltd
ASX:RWL

Watchlist Manager
Rubicon Water Ltd
ASX:RWL
Watchlist
Price: 0.36 AUD -1.37% Market Closed
Market Cap: 85.2m AUD
Have any thoughts about
Rubicon Water Ltd?
Write Note

Intrinsic Value

The intrinsic value of one RWL stock under the Base Case scenario is 0.45 AUD. Compared to the current market price of 0.36 AUD, Rubicon Water Ltd is Undervalued by 21%.

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

RWL Intrinsic Value
0.45 AUD
Undervaluation 21%
Intrinsic Value
Price
R
Base Case Scenario

Valuation Backtest
Rubicon Water 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 RWL 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 RWL?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Rubicon Water Ltd

Provide an overview of the primary business activities
of Rubicon Water Ltd.

What unique competitive advantages
does Rubicon Water Ltd hold over its rivals?

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

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

Show all valuation multiples
for Rubicon Water Ltd.

Provide P/S
for Rubicon Water Ltd.

Provide P/E
for Rubicon Water Ltd.

Provide P/OCF
for Rubicon Water Ltd.

Provide P/FCFE
for Rubicon Water Ltd.

Provide P/B
for Rubicon Water Ltd.

Provide EV/S
for Rubicon Water Ltd.

Provide EV/GP
for Rubicon Water Ltd.

Provide EV/EBITDA
for Rubicon Water Ltd.

Provide EV/EBIT
for Rubicon Water Ltd.

Provide EV/OCF
for Rubicon Water Ltd.

Provide EV/FCFF
for Rubicon Water Ltd.

Provide EV/IC
for Rubicon Water Ltd.

What are the Revenue projections
for Rubicon Water Ltd?

How accurate were the past Revenue estimates
for Rubicon Water Ltd?

What are the Net Income projections
for Rubicon Water Ltd?

How accurate were the past Net Income estimates
for Rubicon Water Ltd?

What are the EPS projections
for Rubicon Water Ltd?

How accurate were the past EPS estimates
for Rubicon Water Ltd?

What are the EBIT projections
for Rubicon Water Ltd?

How accurate were the past EBIT estimates
for Rubicon Water Ltd?

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

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

Compare historical revenue growth rates
of Rubicon Water Ltd against its competitors.

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

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

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

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

Show all profitability ratios
for Rubicon Water Ltd.

Provide ROE
for Rubicon Water Ltd.

Provide ROA
for Rubicon Water Ltd.

Provide ROIC
for Rubicon Water Ltd.

Provide ROCE
for Rubicon Water Ltd.

Provide Gross Margin
for Rubicon Water Ltd.

Provide Operating Margin
for Rubicon Water Ltd.

Provide Net Margin
for Rubicon Water Ltd.

Provide FCF Margin
for Rubicon Water Ltd.

Show all solvency ratios
for Rubicon Water Ltd.

Provide D/E Ratio
for Rubicon Water Ltd.

Provide D/A Ratio
for Rubicon Water Ltd.

Provide Interest Coverage Ratio
for Rubicon Water Ltd.

Provide Altman Z-Score Ratio
for Rubicon Water Ltd.

Provide Quick Ratio
for Rubicon Water Ltd.

Provide Current Ratio
for Rubicon Water Ltd.

Provide Cash Ratio
for Rubicon Water Ltd.

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

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

What is the current Free Cash Flow
of Rubicon Water Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Rubicon Water Ltd

Balance Sheet Decomposition
Rubicon Water Ltd

Current Assets 73.5m
Cash & Short-Term Investments 1.7m
Receivables 52.3m
Other Current Assets 19.5m
Non-Current Assets 32.9m
Long-Term Investments 1.9m
PP&E 9.5m
Intangibles 5.1m
Other Non-Current Assets 16.4m
Current Liabilities 45.7m
Accounts Payable 7.5m
Other Current Liabilities 38.2m
Non-Current Liabilities 5.6m
Long-Term Debt 5.5m
Other Non-Current Liabilities 89k
Efficiency

Earnings Waterfall
Rubicon Water Ltd

Revenue
58.4m AUD
Cost of Revenue
-34.9m AUD
Gross Profit
23.5m AUD
Operating Expenses
-30.9m AUD
Operating Income
-7.4m AUD
Other Expenses
-3.3m AUD
Net Income
-10.7m AUD

Free Cash Flow Analysis
Rubicon Water Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

RWL Profitability Score
Profitability Due Diligence

Rubicon Water Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Declining ROIC
28/100
Profitability
Score

Rubicon Water Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

RWL Solvency Score
Solvency Due Diligence

Rubicon Water Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
38/100
Solvency
Score

Rubicon Water Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RWL Price Targets Summary
Rubicon Water Ltd

There are no price targets for RWL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for RWL?

Click here to dive deeper.

Dividends

Rubicon Water Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for RWL 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

Profile

Rubicon Water Ltd

Country

Australia

Industry

Electrical Equipment

Market Cap

85.2m AUD

Dividend Yield

0%

Description

Rubicon Water Ltd. designs, manufactures, installs and maintains irrigation automation software and hardware. The company is headquartered in Melbourne, Victoria. The company went IPO on 2021-09-02. The firm designs, manufactures, installs and maintains irrigation automation software and hardware. Its products include automated water control gates and valves, accurate flow meters, software, wireless data networks, and on-farm irrigation hardware. The Company’s flagship solution, TCC Network Control, autonomously controls the supply of water to farms. The Company’s hardware products are used to measure and control water, monitor environmental conditions and enable remote monitoring and operation of field devices. Its products are designed for remote operation via wireless data networks and powered using solar energy. The Company’s manufacturing facilities are located in Shepparton, Victoria, with additional assembly facilities in China, India and the United States of America. The company has regional operations in Australia, New Zealand, Spain, Italy, Romania, USA, Chile, China and India.

Contact

VICTORIA
Melbourne
1 Cato Street, Hawthorn East
+61398323000.0
rubiconwater.com

IPO

2021-09-02

Employees

-

Officers

CEO & Executive Director
Mr. Bruce Rodgerson
Executive Director
Mr. David John Aughton
Chief Financial Officer
Mr. Andrew Bendall B.Com., CPA
General Manager of Technical Services
Mr. Matt Ryan
General Manager of Sales
Steve Street
General Manager of Human Resources
Ms. Caroline Sabolek
Show More
Company Secretary
Robert Anthony Walker
Show Less

See Also

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

The intrinsic value of one RWL stock under the Base Case scenario is 0.45 AUD.

Is RWL stock undervalued or overvalued?

Compared to the current market price of 0.36 AUD, Rubicon Water Ltd is Undervalued by 21%.

Back to Top