
Schaffer Corporation Ltd
ASX:SFC

Intrinsic Value
The intrinsic value of one
SFC
stock under the Base Case scenario is
28.76
AUD.
Compared to the current market price of 20.91 AUD,
Schaffer Corporation Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Schaffer Corporation Ltd
Fundamental Analysis

Schaffer’s automotive leather segment could face increasing pressure from synthetic material innovations and shifting preferences away from traditional leather, potentially compressing margins and slowing revenue growth.
Schaffer’s premium positioning in the automotive leather industry, underpinned by long-standing relationships with luxury automakers, could bolster stable sales volumes and protect pricing power, even amid broader market shifts.

Revenue & Expenses Breakdown
Schaffer Corporation Ltd
Balance Sheet Decomposition
Schaffer Corporation Ltd
Current Assets | 154.6m |
Cash & Short-Term Investments | 43.5m |
Receivables | 33.6m |
Other Current Assets | 77.5m |
Non-Current Assets | 277m |
Long-Term Investments | 220.3m |
PP&E | 47.7m |
Intangibles | 1.3m |
Other Non-Current Assets | 7.7m |
Free Cash Flow Analysis
Schaffer Corporation Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Schaffer Corporation Ltd
Revenue
|
225.6m
AUD
|
Cost of Revenue
|
-171.5m
AUD
|
Gross Profit
|
54.1m
AUD
|
Operating Expenses
|
-13.3m
AUD
|
Operating Income
|
40.8m
AUD
|
Other Expenses
|
-9.9m
AUD
|
Net Income
|
31m
AUD
|
SFC Profitability Score
Profitability Due Diligence
Schaffer Corporation Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Schaffer Corporation Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
SFC Solvency Score
Solvency Due Diligence
Schaffer Corporation Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Schaffer Corporation Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SFC Price Targets Summary
Schaffer Corporation Ltd
Dividends
Current shareholder yield for SFC 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
SFC
stock under the Base Case scenario is
28.76
AUD.
Compared to the current market price of 20.91 AUD,
Schaffer Corporation Ltd
is
Undervalued by 27%.