First Time Loading...

Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 4.68 AUD 0.21% Market Closed
Updated: May 3, 2024

Intrinsic Value

Downer EDI Ltd. engages in the provision of integrated services. [ Read More ]

The intrinsic value of one DOW stock under the Base Case scenario is 10.55 AUD. Compared to the current market price of 4.68 AUD, Downer EDI Ltd is Undervalued by 56%.

Key Points:
DOW Intrinsic Value
Base Case
10.55 AUD
Undervaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Downer EDI Ltd

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

Run backtest to discover the historical profit from buying and selling DOW 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
Downer EDI Ltd

Provide an overview of the primary business activities
of Downer EDI Ltd.

What unique competitive advantages
does Downer EDI Ltd hold over its rivals?

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

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

Show all valuation multiples
for Downer EDI Ltd.

Provide P/S
for Downer EDI Ltd.

Provide P/E
for Downer EDI Ltd.

Provide P/OCF
for Downer EDI Ltd.

Provide P/FCFE
for Downer EDI Ltd.

Provide P/B
for Downer EDI Ltd.

Provide EV/S
for Downer EDI Ltd.

Provide EV/GP
for Downer EDI Ltd.

Provide EV/EBITDA
for Downer EDI Ltd.

Provide EV/EBIT
for Downer EDI Ltd.

Provide EV/OCF
for Downer EDI Ltd.

Provide EV/FCFF
for Downer EDI Ltd.

Provide EV/IC
for Downer EDI Ltd.

Show me price targets
for Downer EDI Ltd made by professional analysts.

What are the Revenue projections
for Downer EDI Ltd?

How accurate were the past Revenue estimates
for Downer EDI Ltd?

What are the Net Income projections
for Downer EDI Ltd?

How accurate were the past Net Income estimates
for Downer EDI Ltd?

What are the EPS projections
for Downer EDI Ltd?

How accurate were the past EPS estimates
for Downer EDI Ltd?

What are the EBIT projections
for Downer EDI Ltd?

How accurate were the past EBIT estimates
for Downer EDI Ltd?

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

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

Compare historical revenue growth rates
of Downer EDI Ltd against its competitors.

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

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

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

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

Show all profitability ratios
for Downer EDI Ltd.

Provide ROE
for Downer EDI Ltd.

Provide ROA
for Downer EDI Ltd.

Provide ROIC
for Downer EDI Ltd.

Provide ROCE
for Downer EDI Ltd.

Provide Gross Margin
for Downer EDI Ltd.

Provide Operating Margin
for Downer EDI Ltd.

Provide Net Margin
for Downer EDI Ltd.

Provide FCF Margin
for Downer EDI Ltd.

Show all solvency ratios
for Downer EDI Ltd.

Provide D/E Ratio
for Downer EDI Ltd.

Provide D/A Ratio
for Downer EDI Ltd.

Provide Interest Coverage Ratio
for Downer EDI Ltd.

Provide Altman Z-Score Ratio
for Downer EDI Ltd.

Provide Quick Ratio
for Downer EDI Ltd.

Provide Current Ratio
for Downer EDI Ltd.

Provide Cash Ratio
for Downer EDI Ltd.

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

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

What is the current Free Cash Flow
of Downer EDI Ltd?

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

Financials

Balance Sheet Decomposition
Downer EDI Ltd

Current Assets 2.8B
Cash & Short-Term Investments 572m
Receivables 1.9B
Other Current Assets 294.9m
Non-Current Assets 3.8B
Long-Term Investments 177.4m
PP&E 1.3B
Intangibles 2.1B
Other Non-Current Assets 167.8m
Current Liabilities 2.5B
Accounts Payable 2B
Accrued Liabilities 276m
Other Current Liabilities 248.4m
Non-Current Liabilities 1.8B
Long-Term Debt 1.6B
Other Non-Current Liabilities 159.3m
Efficiency

Earnings Waterfall
Downer EDI Ltd

Revenue
11.5B AUD
Cost of Revenue
-6.7B AUD
Gross Profit
4.8B AUD
Operating Expenses
-4.6B AUD
Operating Income
230.2m AUD
Other Expenses
-623.9m AUD
Net Income
-393.7m AUD

Free Cash Flow Analysis
Downer EDI Ltd

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

DOW Profitability Score
Profitability Due Diligence

Downer EDI Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
ROIC is Increasing
Positive Revenue Growth Forecast
43/100
Profitability
Score

Downer EDI Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

DOW Solvency Score
Solvency Due Diligence

Downer EDI Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
39/100
Solvency
Score

Downer EDI Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DOW Price Targets Summary
Downer EDI Ltd

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

According to Wall Street analysts, the average 1-year price target for DOW is 4.88 AUD with a low forecast of 4.6 AUD and a high forecast of 5.15 AUD.

Lowest
Price Target
4.6 AUD
2% Downside
Average
Price Target
4.88 AUD
4% Upside
Highest
Price Target
5.15 AUD
10% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

DOW Price
Downer EDI Ltd

1M 1M
-5%
6M 6M
+24%
1Y 1Y
+33%
3Y 3Y
-8%
5Y 5Y
-30%
10Y 10Y
+47%
Annual Price Range
4.68
52w Low
3.52
52w High
5.2
Price Metrics
Average Annual Return -11.26%
Standard Deviation of Annual Returns 25.8%
Max Drawdown -69%
Shares Statistics
Market Capitalization 3.1B AUD
Shares Outstanding 671 574 016
Percentage of Shares Shorted
N/A

DOW Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Downer EDI Ltd Logo
Downer EDI Ltd

Country

Australia

Industry

Commercial Services & Supplies

Market Cap

3.1B AUD

Dividend Yield

2.96%

Description

Downer EDI Ltd. engages in the provision of integrated services. The company is headquartered in North Ryde, New South Wales and currently employs 44,000 full-time employees. The Company’s segments include Transport, which comprises of its road services, transport infrastructure and rail businesses; Utilities, which comprises its power, gas, water, renewable energy and telecommunications businesses; Facilities, which operates in Australia and New Zealand and provides outsourced facility services to customers across a diverse range of industry sectors; Engineering, Construction and Maintenance (EC&M), which provides design, engineering, construction, shutdowns, turnaround and outage delivery, operations maintenance and ongoing management of strategic assets, and Mining, which provides services across various stages of the mining lifecycle including, resource definition; exploration drilling and mine feasibility studies; crushing; asset management, and mine closure and rehabilitation.

Contact

NEW SOUTH WALES
North Ryde
Triniti Business Campus, 39 Delhi Rd
+61294689700.0
https://www.downergroup.com/

IPO

1990-12-20

Employees

44 000

Officers

CEO, MD, Group COO & Executive Director
Mr. Peter John Tompkins
Chief Financial Officer
Mr. Malcolm Robert Ashcroft BCom, ICAA
Group Head of Investor Relations & Strategic Planning
Adam Halmarick
Group General Counsel & Company Secretary
Mr. Robert John Regan
Group Manager Corporate Affairs
Mitchell Dale
Group Head of Sustainability
Ms. Julie Wills
Show More
Chief Executive Officer of New Zealand Business
Mr. Steve L. Killeen
Head of Road Services
Mr. Dante Cremasco
Head of Infrastructure Projects
Mr. Mark Mackay
Head of Utilities
Mr. Trevor Cohen
Show Less

See Also

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

The intrinsic value of one DOW stock under the Base Case scenario is 10.55 AUD.

Is DOW stock undervalued or overvalued?

Compared to the current market price of 4.68 AUD, Downer EDI Ltd is Undervalued by 56%.