What is the intrinsic value of LSX.AX?

As of 2025-08-18, the Intrinsic Value of Lion Selection Group Ltd (LSX.AX) is 0.08 AUD. This LSX.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.80 AUD, the upside of Lion Selection Group Ltd is -89.50%.

The range of the Intrinsic Value is 0.07 - 0.16 AUD

Is LSX.AX undervalued or overvalued?

Based on its market price of 0.80 AUD and our intrinsic valuation, Lion Selection Group Ltd (LSX.AX) is overvalued by 89.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.07 - 0.16	0.08	-89.5%
DCF (Growth 10y)	0.12 - 0.39	0.17	-79.1%
DCF (EBITDA 5y)	0.09 - 0.13	0.11	-86.4%
DCF (EBITDA 10y)	0.13 - 0.22	0.17	-78.5%
Fair Value	3.33 - 3.33	3.33	315.65%
P/E	0.04 - 0.92	0.47	-40.9%
EV/EBITDA	0.06 - 0.12	0.09	-89.2%
EPV	0.04 - 0.04	0.04	-95.4%
DDM - Stable	1.62 - 9.59	5.60	600.0%
DDM - Multi	0.15 - 0.71	0.25	-68.7%