BIS.AX
Bisalloy Steel Group Ltd
Price:  
4.02 
AUD
Volume:  
42,403.00
Australia | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BIS.AX Intrinsic Value

46.80 %
Upside

What is the intrinsic value of BIS.AX?

As of 2025-07-10, the Intrinsic Value of Bisalloy Steel Group Ltd (BIS.AX) is 5.90 AUD. This BIS.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.02 AUD, the upside of Bisalloy Steel Group Ltd is 46.80%.

The range of the Intrinsic Value is 4.15 - 10.85 AUD

Is BIS.AX undervalued or overvalued?

Based on its market price of 4.02 AUD and our intrinsic valuation, Bisalloy Steel Group Ltd (BIS.AX) is undervalued by 46.80%.

4.02 AUD
Stock Price
5.90 AUD
Intrinsic Value
Intrinsic Value Details

BIS.AX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.15 - 10.85 5.90 46.8%
DCF (Growth 10y) 4.80 - 11.86 6.66 65.7%
DCF (EBITDA 5y) 3.67 - 4.84 4.32 7.5%
DCF (EBITDA 10y) 4.37 - 5.98 5.19 29.2%
Fair Value 8.44 - 8.44 8.44 109.99%
P/E 3.33 - 4.85 4.01 -0.2%
EV/EBITDA 2.71 - 3.63 3.16 -21.3%
EPV 2.95 - 4.11 3.53 -12.2%
DDM - Stable 3.31 - 12.03 7.67 90.8%
DDM - Multi 4.84 - 12.93 6.96 73.1%

BIS.AX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 192.56
Beta 1.07
Outstanding shares (mil) 47.90
Enterprise Value (mil) 189.44
Market risk premium 5.10%
Cost of Equity 7.83%
Cost of Debt 5.50%
WACC 7.81%