
Selfwealth Ltd
ASX:SWF

Intrinsic Value
The intrinsic value of one
SWF
stock under the Base Case scenario is
0.14
AUD.
Compared to the current market price of 0.28 AUD,
Selfwealth Ltd
is
Overvalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Selfwealth Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Selfwealth Ltd
Balance Sheet Decomposition
Selfwealth Ltd
Current Assets | 351.5m |
Cash & Short-Term Investments | 10.1m |
Receivables | 438k |
Other Current Assets | 341m |
Non-Current Assets | 6.6m |
PP&E | 855.8k |
Intangibles | 5.4m |
Other Non-Current Assets | 355.3k |
Free Cash Flow Analysis
Selfwealth Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Selfwealth Ltd
Revenue
|
28.1m
AUD
|
Cost of Revenue
|
-8.3m
AUD
|
Gross Profit
|
19.9m
AUD
|
Operating Expenses
|
-18.1m
AUD
|
Operating Income
|
1.7m
AUD
|
Other Expenses
|
453.1k
AUD
|
Net Income
|
2.2m
AUD
|
SWF Profitability Score
Profitability Due Diligence
Selfwealth Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Selfwealth Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
SWF Solvency Score
Solvency Due Diligence
Selfwealth Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
Selfwealth Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SWF Price Targets Summary
Selfwealth Ltd
Dividends
Current shareholder yield for SWF 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
SWF
stock under the Base Case scenario is
0.14
AUD.
Compared to the current market price of 0.28 AUD,
Selfwealth Ltd
is
Overvalued by 51%.