What is the intrinsic value of RXH.AX?

As of 2025-05-16, the Intrinsic Value of Rewardle Holdings Ltd (RXH.AX) is 0.10 AUD. This RXH.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.03 AUD, the upside of Rewardle Holdings Ltd is 229.50%.

The range of the Intrinsic Value is 0.08 - 0.12 AUD

Is RXH.AX undervalued or overvalued?

Based on its market price of 0.03 AUD and our intrinsic valuation, Rewardle Holdings Ltd (RXH.AX) is undervalued by 229.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.08 - 0.12	0.10	229.5%
DCF (Growth 10y)	0.09 - 0.12	0.10	252.5%
DCF (EBITDA 5y)	0.08 - 0.10	0.09	207.2%
DCF (EBITDA 10y)	0.09 - 0.11	0.10	236.8%
Fair Value	0.07 - 0.07	0.07	126.65%
P/E	0.05 - 0.13	0.08	180.7%
EV/EBITDA	0.08 - 0.12	0.10	239.7%
EPV	0.03 - 0.04	0.04	31.6%
DDM - Stable	0.01 - 0.03	0.02	-27.5%
DDM - Multi	0.03 - 0.05	0.04	29.6%