First Time Loading...

Danakali Ltd
ASX:DNK

Watchlist Manager
Danakali Ltd Logo
Danakali Ltd
ASX:DNK
Watchlist
Price: 0.41 AUD Market Closed
Updated: Apr 26, 2024

Intrinsic Value

DNK's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Danakali Ltd. engages in the development and exploration of mineral properties. [ Read More ]

The intrinsic value of one DNK stock under the Base Case scenario is 0.32 AUD. Compared to the current market price of 0.41 AUD, Danakali Ltd is Overvalued by 21%.

Key Points:
DNK Intrinsic Value
Base Case
0.32 AUD
Overvaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Danakali Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling DNK stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Danakali Ltd

Provide an overview of the primary business activities
of Danakali Ltd.

What unique competitive advantages
does Danakali Ltd hold over its rivals?

What risks and challenges
does Danakali Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Danakali Ltd.

Provide P/S
for Danakali Ltd.

Provide P/E
for Danakali Ltd.

Provide P/OCF
for Danakali Ltd.

Provide P/FCFE
for Danakali Ltd.

Provide P/B
for Danakali Ltd.

Provide EV/S
for Danakali Ltd.

Provide EV/GP
for Danakali Ltd.

Provide EV/EBITDA
for Danakali Ltd.

Provide EV/EBIT
for Danakali Ltd.

Provide EV/OCF
for Danakali Ltd.

Provide EV/FCFF
for Danakali Ltd.

Provide EV/IC
for Danakali Ltd.

Show me price targets
for Danakali Ltd made by professional analysts.

What are the Revenue projections
for Danakali Ltd?

How accurate were the past Revenue estimates
for Danakali Ltd?

What are the Net Income projections
for Danakali Ltd?

How accurate were the past Net Income estimates
for Danakali Ltd?

What are the EPS projections
for Danakali Ltd?

How accurate were the past EPS estimates
for Danakali Ltd?

What are the EBIT projections
for Danakali Ltd?

How accurate were the past EBIT estimates
for Danakali Ltd?

Compare the revenue forecasts
for Danakali Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Danakali Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Danakali Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Danakali Ltd compared to its peers.

Compare the P/E ratios
of Danakali Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Danakali Ltd with its peers.

Analyze the financial leverage
of Danakali Ltd compared to its main competitors.

Show all profitability ratios
for Danakali Ltd.

Provide ROE
for Danakali Ltd.

Provide ROA
for Danakali Ltd.

Provide ROIC
for Danakali Ltd.

Provide ROCE
for Danakali Ltd.

Provide Gross Margin
for Danakali Ltd.

Provide Operating Margin
for Danakali Ltd.

Provide Net Margin
for Danakali Ltd.

Provide FCF Margin
for Danakali Ltd.

Show all solvency ratios
for Danakali Ltd.

Provide D/E Ratio
for Danakali Ltd.

Provide D/A Ratio
for Danakali Ltd.

Provide Interest Coverage Ratio
for Danakali Ltd.

Provide Altman Z-Score Ratio
for Danakali Ltd.

Provide Quick Ratio
for Danakali Ltd.

Provide Current Ratio
for Danakali Ltd.

Provide Cash Ratio
for Danakali Ltd.

What is the historical Revenue growth
over the last 5 years for Danakali Ltd?

What is the historical Net Income growth
over the last 5 years for Danakali Ltd?

What is the current Free Cash Flow
of Danakali Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Danakali Ltd.

Financials

Balance Sheet Decomposition
Danakali Ltd

Current Assets 195.5m
Cash & Short-Term Investments 193.1m
Receivables 2.3m
Other Current Assets 166k
Non-Current Assets 9.5k
PP&E 9.5k
Other Non-Current Assets -10
Current Liabilities 672.5k
Accounts Payable 58.7k
Accrued Liabilities 588.9k
Other Current Liabilities 24.9k
Non-Current Liabilities 64k
Other Non-Current Liabilities 64k
Efficiency

Earnings Waterfall
Danakali Ltd

Revenue
5.8m AUD
Operating Expenses
-4.3m AUD
Operating Income
1.5m AUD
Other Expenses
132.3m AUD
Net Income
133.8m AUD

Free Cash Flow Analysis
Danakali Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

DNK Profitability Score
Profitability Due Diligence

Danakali Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Net Income
Exceptional ROE
Exceptional 1-Year Revenue Growth
55/100
Profitability
Score

Danakali Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

DNK Solvency Score
Solvency Due Diligence

Danakali Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Danakali Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DNK Price Targets Summary
Danakali Ltd

Wall Street analysts forecast DNK stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DNK is 0.85 AUD .

Lowest
Price Target
Not Available
Average
Price Target
0.85 AUD
107% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

DNK Price
Danakali Ltd

1M 1M
+0%
6M 6M
+56%
1Y 1Y
+56%
3Y 3Y
+27%
5Y 5Y
-19%
10Y 10Y
+226%
Annual Price Range
0.41
52w Low
0.2628
52w High
0.41
Price Metrics
Average Annual Return -12.01%
Standard Deviation of Annual Returns 33.64%
Max Drawdown -73%
Shares Statistics
Market Capitalization 32.4m AUD
Shares Outstanding 79 000 000
Percentage of Shares Shorted
N/A

DNK Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Danakali Ltd Logo
Danakali Ltd

Country

Australia

Industry

Chemicals

Market Cap

32.4m AUD

Dividend Yield

0%

Description

Danakali Ltd. engages in the development and exploration of mineral properties. The company is headquartered in Perth, Western Australia. The company went IPO on 2003-10-17. The firm is engaged in advancing the Colluli Potash Project in Eritrea, East Africa. The firm's Colluli Potash Project is located in the Danakil region of Eritrea, East Africa. The Colluli Potash Project is located approximately 177 kilometers southeast of the capital, Asmara and approximately 180 kilometers from the port of Massawa. The project is a joint venture between Eritrean National Mining Corporation (ENAMCO) and the Company. The Colluli resource consists of three potassium-bearing salts in solid form: sylvinite, carnallitite and kainitite. The potassium bearing salts produce a range of potash types, including muriate of potash (MOP), sulfate of potash (SOP) and sulfate of potash-magnesia (SOP-M).

Contact

WESTERN AUSTRALIA
Perth
Brookfield Place, L 11 125 St Georges Terrace
+61061898635.0
http://www.danakali.com.au/

IPO

2003-10-17

Employees

-

Officers

Executive Chairman
Mr. Seamus Ian Cornelius B.Juris, L.L.B., L.L.M., LLB, LLM
Chief Financial Officer
Mr. Gregory Ian MacPherson
Chief Operating Officer
Dr. Roderick Joseph McEachern
Joint Company Secretary
Ms. Melissa Kate Chapman A.C.I.S., AGIA, B.Com., C.P.A.
Joint-Company Secretary
Ms. Catherine Grant-Edwards B.Com., C.A.

See Also

Discover More
What is the Intrinsic Value of one DNK stock?

The intrinsic value of one DNK stock under the Base Case scenario is 0.32 AUD.

Is DNK stock undervalued or overvalued?

Compared to the current market price of 0.41 AUD, Danakali Ltd is Overvalued by 21%.