
Washington H Soul Pattinson and Company Ltd
ASX:SOL

Intrinsic Value
The intrinsic value of one
SOL
stock under the Base Case scenario is
27.32
AUD.
Compared to the current market price of 36.4 AUD,
Washington H Soul Pattinson and Company Ltd
is
Overvalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Washington H Soul Pattinson and Company Ltd
Fundamental Analysis


Washington H Soul Pattinson’s significant stake in New Hope makes it heavily reliant on coal markets, exposing the firm to global decarbonization trends, carbon taxes, and volatile commodity pricing that may pressure profits in the near to medium term.
WHSP’s disciplined, long-term investment approach and successful stewardship of core holdings, like New Hope and Brickworks, have delivered consistent dividend growth and total shareholder returns that often exceed the broader Australian market.

Revenue & Expenses Breakdown
Washington H Soul Pattinson and Company Ltd
Balance Sheet Decomposition
Washington H Soul Pattinson and Company Ltd
Current Assets | 1.7B |
Cash & Short-Term Investments | 1.3B |
Receivables | 262.4m |
Other Current Assets | 125.9m |
Non-Current Assets | 8.1B |
Long-Term Investments | 6.9B |
PP&E | 450m |
Intangibles | 259.7m |
Other Non-Current Assets | 441.7m |
Free Cash Flow Analysis
Washington H Soul Pattinson and Company Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Washington H Soul Pattinson and Company Ltd
Revenue
|
617.7m
AUD
|
Cost of Revenue
|
-472.4m
AUD
|
Gross Profit
|
145.2m
AUD
|
Operating Expenses
|
-292.5m
AUD
|
Operating Income
|
-147.3m
AUD
|
Other Expenses
|
670.5m
AUD
|
Net Income
|
523.2m
AUD
|
SOL Profitability Score
Profitability Due Diligence
Washington H Soul Pattinson and Company Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Washington H Soul Pattinson and Company Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
SOL Solvency Score
Solvency Due Diligence
Washington H Soul Pattinson and Company Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
Washington H Soul Pattinson and Company Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SOL Price Targets Summary
Washington H Soul Pattinson and Company Ltd
According to Wall Street analysts, the average 1-year price target for
SOL
is 36.92 AUD
with a low forecast of 36.56 AUD and a high forecast of 38.01 AUD.
Dividends
Current shareholder yield for SOL 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
SOL
stock under the Base Case scenario is
27.32
AUD.
Compared to the current market price of 36.4 AUD,
Washington H Soul Pattinson and Company Ltd
is
Overvalued by 25%.