Manawa Energy Ltd
NZX:MNW

Watchlist Manager
Manawa Energy Ltd Logo
Manawa Energy Ltd
NZX:MNW
Watchlist
Price: 4.92 NZD 3.14% Market Closed
Market Cap: 1.5B NZD

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:

MNW Intrinsic Value
5.21 NZD
Undervaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Manawa Energy Ltd

MNW
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for MNW cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Manawa Energy Ltd
NZX:MNW
NZ
Utilities
Market Cap
1.5B NZD
IPO
Oct 28, 2016
NZ
Utilities
Market Cap
1.5B NZD
IPO
Oct 28, 2016
Price
NZ$false
EPS
NZ$false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MNW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Manawa Energy Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Manawa Energy Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

59/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
47/100
Solvency
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

Wall Street analysts forecast MNW stock price to rise over the next 12 months.

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.

Lowest
Price Target
5.52 NZD
12% Upside
Average
Price Target
5.82 NZD
18% Upside
Highest
Price Target
6.46 NZD
31% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one MNW stock?

The intrinsic value of one MNW stock under the Base Case scenario is 5.21 NZD.

Is MNW stock undervalued or overvalued?

Compared to the current market price of 4.92 NZD, Manawa Energy Ltd is Undervalued by 6%.

Back to Top