As of 2025-07-06, the Intrinsic Value of Mosaic Brands Ltd (MOZ.AX) is 0.35 AUD. This MOZ.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.04 AUD, the upside of Mosaic Brands Ltd is 879.30%.
The range of the Intrinsic Value is 0.13 - 0.82 AUD
Based on its market price of 0.04 AUD and our intrinsic valuation, Mosaic Brands Ltd (MOZ.AX) is undervalued by 879.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.13 - 0.82 | 0.35 | 879.3% |
| DCF (Growth 10y) | 0.21 - 0.95 | 0.45 | 1160.4% |
| DCF (EBITDA 5y) | (0.08) - 0.08 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.04 - 0.25 | 0.11 | 213.5% |
| Fair Value | 0.09 - 0.09 | 0.09 | 154.53% |
| P/E | 0.09 - 0.25 | 0.16 | 356.6% |
| EV/EBITDA | (0.25) - 0.02 | (0.14) | -479.3% |
| EPV | 1.25 - 2.38 | 1.82 | 4947.8% |
| DDM - Stable | 0.03 - 0.05 | 0.04 | 2.3% |
| DDM - Multi | 0.01 - 0.02 | 0.01 | -67.4% |
| Market Cap (mil) | 8.21 |
| Beta | 1.62 |
| Outstanding shares (mil) | 228.09 |
| Enterprise Value (mil) | 143.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 42.70% |
| Cost of Debt | 5.50% |
| WACC | 5.90% |