Brainsway Ltd
TASE:BWAY
Intrinsic Value
The intrinsic value of one BWAY stock under the Base Case scenario is 1 682.84 ILS. Compared to the current market price of 1 649 ILS, Brainsway Ltd is Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Brainsway Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Brainsway Ltd
Balance Sheet Decomposition
Brainsway Ltd
Current Assets | 57.3m |
Cash & Short-Term Investments | 48.1m |
Receivables | 3.5m |
Other Current Assets | 5.7m |
Non-Current Assets | 14.8m |
Long-Term Investments | 2.3m |
PP&E | 12.5m |
Free Cash Flow Analysis
Brainsway Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brainsway Ltd
Revenue
|
38.6m
USD
|
Cost of Revenue
|
-9.8m
USD
|
Gross Profit
|
28.8m
USD
|
Operating Expenses
|
-27.7m
USD
|
Operating Income
|
1.1m
USD
|
Other Expenses
|
356k
USD
|
Net Income
|
1.5m
USD
|
BWAY Profitability Score
Profitability Due Diligence
Brainsway Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Brainsway Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
BWAY Solvency Score
Solvency Due Diligence
Brainsway Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Brainsway Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BWAY Price Targets Summary
Brainsway Ltd
Dividends
Current shareholder yield for BWAY 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 BWAY stock under the Base Case scenario is 1 682.84 ILS.
Compared to the current market price of 1 649 ILS, Brainsway Ltd is Undervalued by 2%.