What is the intrinsic value of IDZ.AX?

As of 2026-05-27, the Intrinsic Value of Indoor Skydive Australia Group Ltd (IDZ.AX) is 0.34 AUD. This IDZ.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.08 AUD, the upside of Indoor Skydive Australia Group Ltd is 320.20%.

The range of the Intrinsic Value is 0.25 - 0.48 AUD

Is IDZ.AX undervalued or overvalued?

Based on its market price of 0.08 AUD and our intrinsic valuation, Indoor Skydive Australia Group Ltd (IDZ.AX) is undervalued by 320.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.25 - 0.48	0.34	320.2%
DCF (Growth 10y)	0.33 - 0.60	0.43	438.1%
DCF (EBITDA 5y)	0.16 - 0.21	0.18	129.5%
DCF (EBITDA 10y)	0.25 - 0.34	0.29	260.6%
Fair Value	0.13 - 0.13	0.13	58.08%
P/E	(0.05) - 0.25	0.07	-17.3%
EV/EBITDA	0.07 - 0.13	0.09	9.2%
EPV	(0.15) - (0.17)	(0.16)	-300.0%
DDM - Stable	(0.01) - (0.01)	(0.01)	-114.0%
DDM - Multi	0.12 - 0.19	0.15	86.5%