Imdex Limited

OTC
IMDXF
Stock
Yield per half year: 0%
Dividend yield: 0%
Sector: Industrials
Current price
1.33 $
Average price
1.05 $ -21.12%

Price based on EPS
0.4263 $ -67.94%
Price according to DCF model (FCF)
2.19 $ +64.32%
Discount price Net Income
0.5355 $ -59.74%
3.33/10
1.681.681.611.611.541.541.471.471.401.401.331.33Aug '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 = 0.4263 $
Current price = 1.33 $ (difference = -67.94%)


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 = 10.51 $
Current price = 1.33 $ (difference = +690.1%)


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 = 2.19 $
Current price = 1.33 $ (difference = +64.32%)


Data

Pay for your subscription

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