ANG.AX
Austin Engineering Ltd
Price:
0.35
AUD
Volume:
2,162,717
Australia | Machinery
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
ANG.AX DCF Valuation - Growth Exit 5Y
54.8 %
Upside
What is the DCF valuation of ANG.AX?
The Discounted Cash Flow (DCF) valuation of Austin Engineering Ltd (ANG.AX) is 0.54 AUD. With the latest stock price at 0.35 AUD, the upside of Austin Engineering Ltd based on DCF is 54.8%.
Is ANG.AX a buy or a sell?
Based on the latest price of 0.35 AUD and our DCF valuation, Austin Engineering Ltd (ANG.AX) is a buy. Buying ANG.AX stocks now will result in a potential gain of 54.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.9% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.42 - 0.75 | 0.54 |
| Upside | 20.1% - 115.7% | 54.8% |
0.35 AUD
Stock Price
0.54 AUD
Fair Price
| (AUD in millions) | Projections | |||||
| 06-2024 | 06-2025 | 06-2026 | 06-2027 | 06-2028 | 06-2029 | |
| Revenue | 313 | 352 | 377 | 390 | 410 | 421 |
| % Growth | 21% | 12% | 7% | 3% | 5% | 3% |
| Cost of goods sold | (245) | (275) | (295) | (305) | (321) | (330) |
| % of Revenue | 78% | 78% | 78% | 78% | 78% | 78% |
| Selling, G&A expenses | (7) | (8) | (9) | (9) | (10) | (10) |
| % of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (24) | (27) | (29) | (30) | (32) | (33) |
| % of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
| Tax expense | (7) | (10) | (11) | (11) | (11) | (12) |
| Tax rate | 18% | 24% | 24% | 24% | 24% | 24% |
| Net profit | 30 | 31 | 33 | 35 | 36 | 37 |
| % Margin | 9% | 9% | 9% | 9% | 9% | 9% |