
Tabcorp Holdings Ltd
ASX:TAH

Intrinsic Value
The intrinsic value of one
TAH
stock under the Base Case scenario is
1.18
AUD.
Compared to the current market price of 0.57 AUD,
Tabcorp Holdings Ltd
is
Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tabcorp Holdings Ltd
Fundamental Analysis

A more aggressive regulatory shift or overhaul of wagering licenses could undermine Tabcorp’s exclusive retail strongholds and compress margins in key states.
Long-term exclusive retail wagering licenses grant Tabcorp a near-monopolistic footing in parts of Australia, providing consistent cash flow and protective barriers to entry.

Revenue & Expenses Breakdown
Tabcorp Holdings Ltd
Balance Sheet Decomposition
Tabcorp Holdings Ltd
Current Assets | 485.8m |
Cash & Short-Term Investments | 260.3m |
Receivables | 135.8m |
Other Current Assets | 89.7m |
Non-Current Assets | 2.8B |
Long-Term Investments | 29.6m |
PP&E | 205.7m |
Intangibles | 2.5B |
Other Non-Current Assets | 63.8m |
Free Cash Flow Analysis
Tabcorp Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Tabcorp Holdings Ltd
Revenue
|
2.5B
AUD
|
Cost of Revenue
|
-1.5B
AUD
|
Gross Profit
|
968.4m
AUD
|
Operating Expenses
|
-944.8m
AUD
|
Operating Income
|
23.6m
AUD
|
Other Expenses
|
-721.2m
AUD
|
Net Income
|
-697.6m
AUD
|
TAH Profitability Score
Profitability Due Diligence
Tabcorp Holdings Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Tabcorp Holdings Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
TAH Solvency Score
Solvency Due Diligence
Tabcorp Holdings Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Tabcorp Holdings Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TAH Price Targets Summary
Tabcorp Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
TAH
is 0.72 AUD
with a low forecast of 0.65 AUD and a high forecast of 0.81 AUD.
Dividends
Current shareholder yield for TAH 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
TAH
stock under the Base Case scenario is
1.18
AUD.
Compared to the current market price of 0.57 AUD,
Tabcorp Holdings Ltd
is
Undervalued by 52%.