
Downer EDI Ltd
ASX:DOW

Intrinsic Value
The intrinsic value of one
DOW
stock under the Base Case scenario is
11.47
AUD.
Compared to the current market price of 6.13 AUD,
Downer EDI Ltd
is
Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Downer EDI Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Downer EDI Ltd
Balance Sheet Decomposition
Downer EDI Ltd
Current Assets | 2.6B |
Cash & Short-Term Investments | 679.7m |
Receivables | 1.5B |
Other Current Assets | 423.9m |
Non-Current Assets | 3.6B |
Long-Term Investments | 39.1m |
PP&E | 1.2B |
Intangibles | 2.1B |
Other Non-Current Assets | 223m |
Free Cash Flow Analysis
Downer EDI Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Downer EDI Ltd
Revenue
|
10.7B
AUD
|
Cost of Revenue
|
-6.1B
AUD
|
Gross Profit
|
4.6B
AUD
|
Operating Expenses
|
-4.3B
AUD
|
Operating Income
|
230.5m
AUD
|
Other Expenses
|
-157.6m
AUD
|
Net Income
|
72.9m
AUD
|
DOW Profitability Score
Profitability Due Diligence
Downer EDI Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Downer EDI Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
DOW Solvency Score
Solvency Due Diligence
Downer EDI Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
Downer EDI Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DOW Price Targets Summary
Downer EDI Ltd
According to Wall Street analysts, the average 1-year price target for
DOW
is 5.77 AUD
with a low forecast of 5.45 AUD and a high forecast of 6.09 AUD.
Dividends
Current shareholder yield for DOW 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
DOW
stock under the Base Case scenario is
11.47
AUD.
Compared to the current market price of 6.13 AUD,
Downer EDI Ltd
is
Undervalued by 47%.