Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 6.13 AUD 0.16% Market Closed
Market Cap: 4.1B AUD

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:

DOW Intrinsic Value
11.47 AUD
Undervaluation 47%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Downer EDI Ltd

Valuation History Unavailable

Historical valuation for DOW cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Downer EDI Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Downer EDI Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Declining ROIC
45/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
42/100
Solvency
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

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

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.

Lowest
Price Target
5.45 AUD
11% Downside
Average
Price Target
5.77 AUD
6% Downside
Highest
Price Target
6.09 AUD
1% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

DOW Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one DOW stock?

The intrinsic value of one DOW stock under the Base Case scenario is 11.47 AUD.

Is DOW stock undervalued or overvalued?

Compared to the current market price of 6.13 AUD, Downer EDI Ltd is Undervalued by 47%.

Back to Top