Austal Limited

OTC
AUTLF
Stock
Yield per half year: +66.12%
Dividend yield: 0%
Sector: Industrials
Current price
3.97 $
Average price
0.5324 $ -86.59%

Price based on EPS
0.1976 $ -95.02%
Price according to DCF model (ebitda)
1.37 $ -65.43%
0/10
5.005.004.004.003.003.002.002.001.001.00Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.1976 $
Current price = 3.97 $ (difference = -95.02%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1.37 $
Current price = 3.97 $ (difference = -65.43%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -3.46 $
Current price = 3.97 $ (difference = -187.12%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription