
EBOS Group Ltd
NZX:EBO

Intrinsic Value
The intrinsic value of one
EBO
stock under the Base Case scenario is
51.62
NZD.
Compared to the current market price of 36.84 NZD,
EBOS Group Ltd
is
Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
EBOS Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
EBOS Group Ltd
Balance Sheet Decomposition
EBOS Group Ltd
Current Assets | 3B |
Cash & Short-Term Investments | 237.9m |
Receivables | 1.4B |
Other Current Assets | 1.3B |
Non-Current Assets | 3.9B |
Long-Term Investments | 97.3m |
PP&E | 859.2m |
Intangibles | 2.7B |
Other Non-Current Assets | 240.9m |
Free Cash Flow Analysis
EBOS Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
EBOS Group Ltd
Revenue
|
12.6B
AUD
|
Cost of Revenue
|
-11B
AUD
|
Gross Profit
|
1.6B
AUD
|
Operating Expenses
|
-1.2B
AUD
|
Operating Income
|
456.9m
AUD
|
Other Expenses
|
-211.1m
AUD
|
Net Income
|
245.9m
AUD
|
EBO Profitability Score
Profitability Due Diligence
EBOS Group Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
EBOS Group Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
EBO Solvency Score
Solvency Due Diligence
EBOS Group Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
EBOS Group Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EBO Price Targets Summary
EBOS Group Ltd
According to Wall Street analysts, the average 1-year price target for
EBO
is 42.79 NZD
with a low forecast of 35.95 NZD and a high forecast of 47.18 NZD.
Dividends
Current shareholder yield for EBO 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
EBO
stock under the Base Case scenario is
51.62
NZD.
Compared to the current market price of 36.84 NZD,
EBOS Group Ltd
is
Undervalued by 29%.