As of 2026-05-22, the Intrinsic Value of Sprintex Ltd (SIX.AX) is (0.19) AUD. This SIX.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.07 AUD, the upside of Sprintex Ltd is -384.70%.
The range of the Intrinsic Value is (0.74) - (0.12) AUD
Based on its market price of 0.07 AUD and our intrinsic valuation, Sprintex Ltd (SIX.AX) is overvalued by 384.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.74) - (0.12) | (0.19) | -384.7% |
| DCF (Growth 10y) | (0.12) - (0.66) | (0.18) | -367.6% |
| DCF (EBITDA 5y) | (0.07) - (0.09) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.08) - (0.11) | (1,234.50) | -123450.0% |
| Fair Value | -0.03 - -0.03 | -0.03 | -144.78% |
| P/E | (0.09) - (0.10) | (0.09) | -233.7% |
| EV/EBITDA | (0.04) - (0.04) | (0.04) | -156.1% |
| EPV | (0.05) - (0.08) | (0.07) | -196.4% |
| DDM - Stable | (0.07) - (0.58) | (0.33) | -583.7% |
| DDM - Multi | (0.08) - (0.51) | (0.14) | -304.9% |
| Market Cap (mil) | 47.75 |
| Beta | 0.07 |
| Outstanding shares (mil) | 702.16 |
| Enterprise Value (mil) | 52.29 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.37% |
| Cost of Debt | 5.00% |
| WACC | 7.07% |