
Manawa Energy Ltd
NZX:MNW

Intrinsic Value
The intrinsic value of one
MNW
stock under the Base Case scenario is
5.21
NZD.
Compared to the current market price of 4.92 NZD,
Manawa Energy Ltd
is
Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Manawa Energy Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Manawa Energy Ltd
Balance Sheet Decomposition
Manawa Energy Ltd
Current Assets | 158.7m |
Cash & Short-Term Investments | 5.5m |
Receivables | 61.6m |
Other Current Assets | 91.6m |
Non-Current Assets | 1.9B |
Long-Term Investments | 7.3m |
PP&E | 1.9B |
Intangibles | 1.9m |
Other Non-Current Assets | 29.3m |
Free Cash Flow Analysis
Manawa Energy Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Manawa Energy Ltd
Revenue
|
561.1m
NZD
|
Cost of Revenue
|
-353.6m
NZD
|
Gross Profit
|
207.5m
NZD
|
Operating Expenses
|
-118.3m
NZD
|
Operating Income
|
89.3m
NZD
|
Other Expenses
|
-125.3m
NZD
|
Net Income
|
-36m
NZD
|
MNW Profitability Score
Profitability Due Diligence
Manawa Energy Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Manawa Energy Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
MNW Solvency Score
Solvency Due Diligence
Manawa Energy Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Score
Manawa Energy Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MNW Price Targets Summary
Manawa Energy Ltd
According to Wall Street analysts, the average 1-year price target for
MNW
is 5.82 NZD
with a low forecast of 5.52 NZD and a high forecast of 6.46 NZD.
Dividends
Current shareholder yield for MNW 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
MNW
stock under the Base Case scenario is
5.21
NZD.
Compared to the current market price of 4.92 NZD,
Manawa Energy Ltd
is
Undervalued by 6%.