What is the intrinsic value of ZGL.AX?

As of 2025-07-10, the Intrinsic Value of Zicom Group Ltd (ZGL.AX) is 0.33 AUD. This ZGL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.12 AUD, the upside of Zicom Group Ltd is 171.70%.

The range of the Intrinsic Value is 0.26 - 0.41 AUD

Is ZGL.AX undervalued or overvalued?

Based on its market price of 0.12 AUD and our intrinsic valuation, Zicom Group Ltd (ZGL.AX) is undervalued by 171.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.26 - 0.41	0.33	171.7%
DCF (Growth 10y)	0.27 - 0.41	0.33	177.5%
DCF (EBITDA 5y)	0.09 - 0.24	0.18	53.8%
DCF (EBITDA 10y)	0.18 - 0.33	0.27	127.1%
Fair Value	0.34 - 0.34	0.34	179.79%
P/E	0.37 - 1.06	0.69	474.9%
EV/EBITDA	0.07 - 2.41	1.11	826.2%
EPV	0.10 - 0.16	0.13	9.6%
DDM - Stable	0.25 - 0.45	0.35	191.1%
DDM - Multi	0.14 - 0.20	0.16	36.7%