EN DE

Ariadne Australia Limited (ARA) Fair Value & Analysis

Financial Services · AU · Market cap A$91.6M

AA Ariadne Australia Limited ARA · AU
PriceA$0.5000
Fair ValueA$0.3800
Upside-24.0%
Quality63/100
Watch Ariadne Australia Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 43.8% net margin
Low debt · negative free cash flow
2.08% dividend yield
Trails peers (5/13)
Moderate moat 62/100
Evidence: Medium Range A$0.2900 – A$0.4800 Share as image

Fair value as of: Jul 20, 2026

From 8 valuation models · updated 21 days ago

Share price +7.0% over the past month.

A solid business, but screening 24% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$0.4800). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.7249 A$0.3972 Fair Value A$0.3800 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range A$0.3972 – A$0.7249 · fair‑value band A$0.2900 – A$0.4800 · the A$0.5000 price screens above the A$0.3800 fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Ariadne Australia Limited (ARA) currently trades at A$0.5000, while our model-based Fair Value estimate is A$0.3800, implying the stock looks roughly 24.0% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Ariadne Australia Limited generated revenue of A$9.9M at a net margin of 43.8%. Revenue declined 4.6% year over year. It earns a return on equity of 3.6%. The balance sheet holds a net cash position of A$12.5M. Fundamentals as of Jul 20, 2026

Our scenario range runs from A$0.2900 (bear case) to A$0.4800 (bull case); at A$0.5000, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 26% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -12% fair-value upside, at -24%, ARA screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income A$0.5500 A$0.5200 A$0.3800 76
Gordon GGM A$0.1800 A$0.3000 A$0.3800 70
P/E Multiple A$0.3600 A$0.4700 A$0.5900 63
All 8 models by family
Earnings-Based
Graham-Dodd A$0.1500 A$1.07 A$1.50 54
Lynch FV A$0.5500 A$0.7900 A$1.03 50
Dividend Discount
Gordon GGM A$0.1800 A$0.3000 A$0.3800 70
DDM Multi-Stage A$0.1800 A$0.2800 A$0.3200 61
Multiples
P/E Multiple A$0.3600 A$0.4700 A$0.5900 63
P/B Multiple A$0.2900 A$0.3800 A$0.4800 55
Asset-Based
NCAV (Graham) A$0.4200 A$0.5600 A$0.8400 50
Economic Profit
Residual Income A$0.5500 A$0.5200 A$0.3800 76

Widest divergence: Earnings-Based (A$0.7900) versus Dividend Discount (A$0.2800). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) A$9.9M
Revenue growth (YoY) -4.6%
Net margin 43.8%
Return on equity 3.6%
Free cash flow −A$7.3M FY2025
P/E ratio 24.0
More key figures
Operating margin 49.9%
EPS (TTM) A$0.0200
Dividend yield 2.1%
EPS growth (YoY) +2.2%
Net cash A$12.5M FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 55 · Market factors (momentum, volatility) 56

Profitability 32
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Ariadne Australia Limited, together with its subsidiaries, engages in the investment activities in Australia and New Zealand. The company operates through Investments and Property segments. It also invests in securities, as well as provides financial services.

Full company description

Ariadne Australia Limited, together with its subsidiaries, engages in the investment activities in Australia and New Zealand. The company operates through Investments and Property segments. It also invests in securities, as well as provides financial services. In addition, the company engages in marina management, residential development, food life extension technology, and mineral exploration activities. Ariadne Australia Limited was incorporated in 1983 and is based in Sydney, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ariadne Australia Limited reported revenue of A$10.2M in FY2025 versus A$6.9M in FY2021, a compound +10.2%/yr. Reported net income was A$4.3M in FY2025, compounding −20.1%/yr from FY2021.

Growth Quality 43/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
A$10.2M
Latest YoY
+9.3%
Avg. growth/yr (5Y)
+8.8%
Avg. growth/yr (36Y)
−13.1%
Revenue +10.2%/yr
FY21 A$6.9M
FY22 −A$396K
FY23 A$17.5M
FY24 A$9.3M
FY25 A$10.2M
Net income −20.1%/yr
FY21 A$10.6M
FY22 −A$6.6M
FY23 A$11.1M
FY24 A$1.6M
FY25 A$4.3M

ARA screens 24% overvalued. Compare with Fondul Proprietatea SA →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Ariadne Australia Limited Fair Value". https://www.fairvalue-calculator.com/stock/ARA

Peer Group

Asset Management · 973 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Above median
Fair Value upside −24% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 44% · Above median
Operating margin (TTM) 50% · Below median
Revenue growth -5% · Below median
Dividend yield (TTM) 2.1% · Below median

Valuation Multiples vs Asset Management median · lower = cheaper

P/E (TTM) 24.0× · Pricier than 75% of peers
P/B 0.40× · Cheaper than 75% of peers
P/S (TTM) 6.52× · Pricier than median
EV/EBITDA 5.5× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 1 · sector 37
FUTURE 0 · sector 6
PAST 14 · sector 26
HEALTH 100 · sector 95
DIVIDEND 42 · sector 69

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Asset Management stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Fondul Proprietatea SA FP $0.0420 $0.0800 +90%
BlackRock, Inc BLK $1,136 $465.75 -59%
Blackstone Inc BX $124.56 $16.35 -87%
Investor AB INVEB kr 423.70 kr 847.40 +100%
Brookfield Corporation BN C$62.45 C$10.12 -84%
KKR & Co KKR $100.94 $44.88 -56%
AB Industrivärden INDUA kr 532.50 kr 1,065 +100%
Jio Financial Services Limited JIOFIN ₹242.98 ₹40.19 -83%
Hedef Holding HEDEF 267.25 TRY 320.98 TRY +20%
Bajaj Holdings BAJAJHLDNG ₹10,398 ₹9,202 -12%

Compare Ariadne Australia Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Ariadne Australia Limited (ARA) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of A$0.3800 versus a price of A$0.5000, about −24% (overvalued).
What is the fair value of ARA?
Our model-based fair value for Ariadne Australia Limited is A$0.3800 (as of Jul 20, 2026), built from audited fundamentals. The current price is A$0.5000.
What is the quality score of ARA?
Ariadne Australia Limited has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Ariadne Australia Limited (ARA)?
Ariadne Australia Limited reported trailing-twelve-month revenue of about A$9.9M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of ARA?
The net profit margin of Ariadne Australia Limited is about 43.8%, meaning it keeps roughly 43.8% of revenue as net income. Based on the latest reported figures.
Does Ariadne Australia Limited pay a dividend?
Ariadne Australia Limited currently shows a dividend yield of about 2.08% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Ariadne Australia Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.