Thorney Technologies Valuation

Is TEK undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TEK when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Insufficient data to calculate TEK's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate TEK's fair value for valuation analysis.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TEK?

Key metric: As TEK is unprofitable and pre-revenue we use its Price-To-Book Ratio for relative valuation analysis.

The above table shows the Price to Book ratio for TEK. This is calculated by dividing TEK's market cap by their current book value.
What is TEK's PB Ratio?
PB Ratio	0.5x
Book	AU$103.23m
Market Cap	AU$53.73m

TEK key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does TEK's PB Ratio compare to its peers?

The above table shows the PB ratio for TEK vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	1.4x
TVL Touch Ventures	0.6x	n/a	AU$51.0m
CDO Cadence Opportunities Fund	0.8x	n/a	AU$26.5m
MAM Microequities Asset Management Group	3.1x	n/a	AU$66.1m
PCG Pengana Capital Group	1x	95.4%	AU$71.4m
TEK Thorney Technologies	0.5x	n/a	AU$53.7m

Price-To-Book vs Peers: TEK is good value based on its Price-To-Book Ratio (0.5x) compared to the peer average (1.4x).

Price to Book Ratio vs Industry

How does TEK's PB Ratio compare vs other companies in the AU Capital Markets Industry?

1 Company	Price / Book	Estimated Growth	Market Cap
SVS Sunvest	0.1x	n/a	US$569.46k

No more companies available in this PB range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Book vs Industry: TEK is good value based on its Price-To-Book Ratio (0.5x) compared to the Australian Capital Markets industry average (1.1x).

Price to Book Ratio vs Fair Ratio

What is TEK's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TEK PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	0.5x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate TEK's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

OFX Group

AU$312.8m

Provides international payments and foreign exchange services in the Asia Pacific, North America, Europe, the Middle East, and Africa.

OFX

AU$1.31

-2.2%

-8.7%

Navigator Global Investments

AU$825.8m

HFA Holdings Limited operates as a fund management company in Australia.

NGI

AU$1.68

1.5%

38.3%

GQG Partners

AU$6.8b

Operates as a boutique asset management company worldwide.

GQG

AU$2.31

8.5%

54.0%