SHAPE Australia Corp Ltd
ASX:SHA
Intrinsic Value
The intrinsic value of one SHA stock under the Base Case scenario is 2.07 AUD. Compared to the current market price of 3.25 AUD, SHAPE Australia Corp Ltd is Overvalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SHAPE Australia Corp Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
SHAPE Australia Corp Ltd
Balance Sheet Decomposition
SHAPE Australia Corp Ltd
Current Assets | 209.5m |
Cash & Short-Term Investments | 105.7m |
Receivables | 86.2m |
Other Current Assets | 17.6m |
Non-Current Assets | 43.4m |
Long-Term Investments | 526k |
PP&E | 27.1m |
Intangibles | 10.7m |
Other Non-Current Assets | 5.1m |
Free Cash Flow Analysis
SHAPE Australia Corp Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
SHAPE Australia Corp Ltd
Revenue
|
902.5m
AUD
|
Cost of Revenue
|
-812.5m
AUD
|
Gross Profit
|
90m
AUD
|
Operating Expenses
|
-63.1m
AUD
|
Operating Income
|
26.9m
AUD
|
Other Expenses
|
-9m
AUD
|
Net Income
|
17.9m
AUD
|
SHA Profitability Score
Profitability Due Diligence
SHAPE Australia Corp Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
SHAPE Australia Corp Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
SHA Solvency Score
Solvency Due Diligence
SHAPE Australia Corp Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
SHAPE Australia Corp Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SHA Price Targets Summary
SHAPE Australia Corp Ltd
According to Wall Street analysts, the average 1-year price target for SHA is 3.63 AUD with a low forecast of 3.6 AUD and a high forecast of 3.74 AUD.
Dividends
Current shareholder yield for SHA 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 SHA stock under the Base Case scenario is 2.07 AUD.
Compared to the current market price of 3.25 AUD, SHAPE Australia Corp Ltd is Overvalued by 36%.