Dropsuite Ltd
ASX:DSE

Watchlist Manager
Dropsuite Ltd Logo
Dropsuite Ltd
ASX:DSE
Watchlist
Price: 5.88 AUD Market Closed
Market Cap: 418.2m AUD

Intrinsic Value

The intrinsic value of one DSE stock under the Base Case scenario is 3.31 AUD. Compared to the current market price of 5.88 AUD, Dropsuite Ltd is Overvalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DSE Intrinsic Value
3.31 AUD
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Dropsuite Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about DSE?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DSE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Dropsuite Ltd.

Explain Valuation
Compare DSE to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Intense competition from established cloud backup vendors and Microsoft 365’s built-in archiving features could pressure Dropsuite’s pricing power, limiting its ability to expand margins.

If channel partners fail to prioritize Dropsuite’s offerings over competing solutions, the company may struggle to meaningfully scale its user base and revenue growth.

Increasing compliance requirements and data privacy regulations might raise operating costs, forcing the company to invest heavily in security and certifications, squeezing near-term profitability.

Bull Theses

Growing demand for secure, cloud-based backup and archiving solutions across SMB and enterprise customers positions Dropsuite well to capture a larger share of the expanding data-protection market.

Strategic partnerships with global IT service providers and resellers provide Dropsuite with access to large customer bases, accelerating brand recognition and revenue growth.

The company’s simple, user-friendly platform and focus on automation could differentiate Dropsuite from competitors, strengthening its competitive moat in key verticals.

Show More Less
How do you feel about DSE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dropsuite Ltd

Current Assets 30.8m
Cash & Short-Term Investments 24.3m
Receivables 5.8m
Other Current Assets 700k
Non-Current Assets 363k
Long-Term Investments 12k
PP&E 283k
Other Non-Current Assets 68k
Current Liabilities 3.7m
Accounts Payable 1.3m
Accrued Liabilities 2.2m
Other Current Liabilities 264k
Non-Current Liabilities 64k
Long-Term Debt 14k
Other Non-Current Liabilities 50k
Efficiency

Free Cash Flow Analysis
Dropsuite Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Dropsuite Ltd

Revenue
42.1m AUD
Operating Expenses
-40.8m AUD
Operating Income
1.3m AUD
Other Expenses
-457k AUD
Net Income
829k AUD
Fundamental Scores

DSE Profitability Score
Profitability Due Diligence

Dropsuite Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Positive ROIC
ROE is Increasing
Declining Net Margin
50/100
Profitability
Score

Dropsuite Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

DSE Solvency Score
Solvency Due Diligence

Dropsuite Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Dropsuite Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DSE Price Targets Summary
Dropsuite Ltd

There are no price targets for DSE.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dropsuite Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for DSE 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DSE stock?

The intrinsic value of one DSE stock under the Base Case scenario is 3.31 AUD.

Is DSE stock undervalued or overvalued?

Compared to the current market price of 5.88 AUD, Dropsuite Ltd is Overvalued by 44%.

Back to Top