
XRF Scientific Ltd
ASX:XRF

Intrinsic Value
The intrinsic value of one
XRF
stock under the Base Case scenario is
1.464
AUD.
Compared to the current market price of 1.595 AUD,
XRF Scientific Ltd
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
XRF Scientific Ltd
Fundamental Analysis

Slowing capital expenditure in the global mining sector could hamper demand for XRF Scientific’s specialized labware and flux products, given that a significant portion of its sales relies on resource exploration and development activities.
XRF Scientific maintains a strong position in its niche, supplying high-quality fluxes and platinum labware critical for accurate X-ray fluorescence analysis, which should support steady, defense-like demand from major mining and metals customers.

Revenue & Expenses Breakdown
XRF Scientific Ltd
Balance Sheet Decomposition
XRF Scientific Ltd
Current Assets | 35.6m |
Cash & Short-Term Investments | 8.1m |
Receivables | 9.1m |
Other Current Assets | 18.4m |
Non-Current Assets | 30.7m |
PP&E | 11.8m |
Intangibles | 17.3m |
Other Non-Current Assets | 1.6m |
Free Cash Flow Analysis
XRF Scientific Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
XRF Scientific Ltd
Revenue
|
60.2m
AUD
|
Cost of Revenue
|
-32.6m
AUD
|
Gross Profit
|
27.6m
AUD
|
Operating Expenses
|
-13.3m
AUD
|
Operating Income
|
14.3m
AUD
|
Other Expenses
|
-4.9m
AUD
|
Net Income
|
9.4m
AUD
|
XRF Profitability Score
Profitability Due Diligence
XRF Scientific Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
XRF Scientific Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
XRF Solvency Score
Solvency Due Diligence
XRF Scientific Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
XRF Scientific Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XRF Price Targets Summary
XRF Scientific Ltd
According to Wall Street analysts, the average 1-year price target for
XRF
is 2.264 AUD
with a low forecast of 2.242 AUD and a high forecast of 2.331 AUD.
Dividends
Current shareholder yield for XRF 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
XRF
stock under the Base Case scenario is
1.464
AUD.
Compared to the current market price of 1.595 AUD,
XRF Scientific Ltd
is
Overvalued by 8%.