As of 2026-05-21, the Intrinsic Value of Purifloh Ltd (PO3.AX) is 0.78 AUD. This PO3.AX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.22 AUD, the upside of Purifloh Ltd is 254.50%.
The range of the Intrinsic Value is 0.16 - 1.55 AUD
Based on its market price of 0.22 AUD and our intrinsic valuation, Purifloh Ltd (PO3.AX) is undervalued by 254.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (49.80) - (5.79) | (9.34) | -4344.0% |
| DCF (Growth 10y) | (3.05) - (11.88) | (3.80) | -1829.2% |
| DCF (EBITDA 5y) | 0.16 - 1.55 | 0.78 | 254.5% |
| DCF (EBITDA 10y) | (0.23) - 1.55 | 0.53 | 139.8% |
| Fair Value | -0.16 - -0.16 | -0.16 | -171.17% |
| P/E | (0.13) - (0.15) | (0.14) | -162.3% |
| EV/EBITDA | (0.09) - 1.01 | 0.41 | 88.1% |
| EPV | (0.14) - (0.19) | (0.16) | -174.6% |
| DDM - Stable | (0.18) - (1.79) | (0.98) | -546.1% |
| DDM - Multi | (0.13) - (1.08) | (0.24) | -209.0% |
| Market Cap (mil) | 7.08 |
| Beta | 1.12 |
| Outstanding shares (mil) | 32.17 |
| Enterprise Value (mil) | 8.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.58% |
| Cost of Debt | 5.00% |
| WACC | 7.00% |