BIN.AX
Bingo Industries Ltd
Price:  
3.32 
AUD
Volume:  
1,042,840
Australia | Commercial Services & Supplies

BIN.AX Intrinsic Value

-44 %
Upside

What is the intrinsic value of BIN.AX?

As of 2025-07-03, the Intrinsic Value of Bingo Industries Ltd (BIN.AX) is 1.86 AUD. This BIN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.32 AUD, the upside of Bingo Industries Ltd is -44%.

The range of the Intrinsic Value is 1.08 - 4.44 AUD.

Is BIN.AX undervalued or overvalued?

Based on its market price of 3.32 AUD and our intrinsic valuation, Bingo Industries Ltd (BIN.AX) is overvalued by 44%.

3.32 AUD
Stock Price
1.86 AUD
Intrinsic Value
Intrinsic Value Details

BIN.AX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 1.08 - 4.44 1.86 -44.0%
DCF (Growth Exit 10Y) 2.67 - 9.41 4.24 27.7%
DCF (EBITDA Exit 5Y) 3.75 - 5.51 4.43 33.3%
DCF (EBITDA Exit 10Y) 5.18 - 8 6.28 89.0%
Peter Lynch Fair Value 0.81 - 0.81 0.81 -75.77%
P/E Multiples 1.6 - 2.82 2.15 -35.2%
EV/EBITDA Multiples 2.13 - 4.48 3.05 -8.3%
Dividend Discount Model - Stable 1.51 - 5.59 3.55 6.8%
Dividend Discount Model - Multi Stages 2.28 - 6.29 3.32 -0.2%

BIN.AX Intrinsic Value - Key Valuation Metrics

Market Cap (mil)2,174
Beta1.23
Outstanding shares (mil)654
Enterprise Value (mil)2,531
Market risk premium5.2%
Cost of Equity8.3%
Cost of Debt5%
WACC7.6%