
Livestock Improvement Corporation Ltd
NZX:LIC

Intrinsic Value
The intrinsic value of one
LIC
stock under the Base Case scenario is
1.74
NZD.
Compared to the current market price of 0.77 NZD,
Livestock Improvement Corporation Ltd
is
Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Livestock Improvement Corporation Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Livestock Improvement Corporation Ltd
Balance Sheet Decomposition
Livestock Improvement Corporation Ltd
Current Assets | 119.1m |
Cash & Short-Term Investments | 29.7m |
Receivables | 89.4m |
Non-Current Assets | 291m |
PP&E | 216.3m |
Intangibles | 47.9m |
Other Non-Current Assets | 26.9m |
Free Cash Flow Analysis
Livestock Improvement Corporation Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Livestock Improvement Corporation Ltd
Revenue
|
281m
NZD
|
Cost of Revenue
|
-165.5m
NZD
|
Gross Profit
|
115.5m
NZD
|
Operating Expenses
|
-87.5m
NZD
|
Operating Income
|
28.1m
NZD
|
Other Expenses
|
-10.2m
NZD
|
Net Income
|
17.8m
NZD
|
LIC Profitability Score
Profitability Due Diligence
Livestock Improvement Corporation Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Livestock Improvement Corporation Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
LIC Solvency Score
Solvency Due Diligence
Livestock Improvement Corporation Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Livestock Improvement Corporation Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LIC Price Targets Summary
Livestock Improvement Corporation Ltd
Dividends
Current shareholder yield for LIC 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
LIC
stock under the Base Case scenario is
1.74
NZD.
Compared to the current market price of 0.77 NZD,
Livestock Improvement Corporation Ltd
is
Undervalued by 56%.