
Dicker Data Ltd
ASX:DDR

Intrinsic Value
The intrinsic value of one
DDR
stock under the Base Case scenario is
12.98
AUD.
Compared to the current market price of 8.49 AUD,
Dicker Data Ltd
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dicker Data Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Dicker Data Ltd
Balance Sheet Decomposition
Dicker Data Ltd
Current Assets | 856.7m |
Cash & Short-Term Investments | 45.8m |
Receivables | 524.2m |
Other Current Assets | 286.7m |
Non-Current Assets | 205.2m |
PP&E | 111.3m |
Intangibles | 90.3m |
Other Non-Current Assets | 3.5m |
Free Cash Flow Analysis
Dicker Data Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Dicker Data Ltd
Revenue
|
2.3B
AUD
|
Cost of Revenue
|
-1.9B
AUD
|
Gross Profit
|
334.4m
AUD
|
Operating Expenses
|
-196.6m
AUD
|
Operating Income
|
137.8m
AUD
|
Other Expenses
|
-59.1m
AUD
|
Net Income
|
78.7m
AUD
|
DDR Profitability Score
Profitability Due Diligence
Dicker Data Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Dicker Data Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
DDR Solvency Score
Solvency Due Diligence
Dicker Data Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Dicker Data Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DDR Price Targets Summary
Dicker Data Ltd
According to Wall Street analysts, the average 1-year price target for
DDR
is 10.79 AUD
with a low forecast of 9.8 AUD and a high forecast of 12.71 AUD.
Dividends
Current shareholder yield for DDR 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
DDR
stock under the Base Case scenario is
12.98
AUD.
Compared to the current market price of 8.49 AUD,
Dicker Data Ltd
is
Undervalued by 35%.