Dalrymple Bay Infrastructure Ltd
ASX:DBI
Intrinsic Value
The intrinsic value of one DBI stock under the Base Case scenario is 5.37 AUD. Compared to the current market price of 4.09 AUD, Dalrymple Bay Infrastructure Ltd is Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dalrymple Bay Infrastructure Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Dalrymple Bay Infrastructure Ltd
Balance Sheet Decomposition
Dalrymple Bay Infrastructure Ltd
Current Assets | 152.5m |
Cash & Short-Term Investments | 89.9m |
Receivables | 62.5m |
Other Current Assets | 51k |
Non-Current Assets | 3.3B |
Long-Term Investments | 86.7m |
PP&E | 992k |
Intangibles | 3.2B |
Free Cash Flow Analysis
Dalrymple Bay Infrastructure Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Dalrymple Bay Infrastructure Ltd
Revenue
|
766.5m
AUD
|
Operating Expenses
|
-527.8m
AUD
|
Operating Income
|
238.8m
AUD
|
Other Expenses
|
-157m
AUD
|
Net Income
|
81.8m
AUD
|
DBI Profitability Score
Profitability Due Diligence
Dalrymple Bay Infrastructure Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Dalrymple Bay Infrastructure Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
DBI Solvency Score
Solvency Due Diligence
Dalrymple Bay Infrastructure Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Dalrymple Bay Infrastructure Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DBI Price Targets Summary
Dalrymple Bay Infrastructure Ltd
According to Wall Street analysts, the average 1-year price target for DBI is 4.76 AUD with a low forecast of 3.94 AUD and a high forecast of 7.89 AUD.
Dividends
Current shareholder yield for DBI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one DBI stock under the Base Case scenario is 5.37 AUD.
Compared to the current market price of 4.09 AUD, Dalrymple Bay Infrastructure Ltd is Undervalued by 24%.