Duratec Ltd
ASX:DUR

Watchlist Manager
Duratec Ltd Logo
Duratec Ltd
ASX:DUR
Watchlist
Price: 1.98 AUD
Market Cap: 510.5m AUD

Intrinsic Value

The intrinsic value of one DUR stock under the Base Case scenario is 2.13 AUD. Compared to the current market price of 1.98 AUD, Duratec Ltd is Undervalued by 7%.

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

DUR Intrinsic Value
2.13 AUD
Undervaluation 7%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Duratec Ltd

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

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 DUR valued this way?

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

Explain Valuation
Compare DUR to

Fundamental Analysis

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

Due to Duratec’s reliance on large contracts in the Australian resources sector, any significant downturn in commodities or deferrals of mining maintenance budgets could sharply reduce project flow and hurt profitability.

The firm’s niche expertise in remediation and protective coating services may face rising competition from global engineering players, risking margin compression if Duratec is forced to lower prices or invest heavily in new technology.

Duratec’s substantial exposure to government and defense contracts introduces political and budgetary risk: any shift in public spending priorities or prolonged procurement delays could impede project initiations.

Bull Theses

Duratec’s core focus on specialized remediation, asset protection, and infrastructure upgrades uniquely positions it to benefit from ongoing government-funded naval base and defense facility projects, which tend to remain insulated from typical economic cycles.

The company’s strong relationships with mining majors provide recurring maintenance and upgrade work in Western Australia, where aging infrastructure and continuous safety regulations sustain a robust demand for Duratec’s services.

Duratec’s dedicated research and development in advanced coating applications and corrosion prevention methods could help it command premium margins, especially in sectors like marine infrastructure, where long-term durability is critical.

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

Balance Sheet Decomposition
Duratec Ltd

Current Assets 173.9m
Cash & Short-Term Investments 84m
Receivables 85.9m
Other Current Assets 3.9m
Non-Current Assets 77.5m
Long-Term Investments 7.9m
PP&E 50.6m
Intangibles 13.1m
Other Non-Current Assets 5.9m
Current Liabilities 143.5m
Accounts Payable 80.9m
Other Current Liabilities 62.5m
Non-Current Liabilities 33.6m
Long-Term Debt 24.9m
Other Non-Current Liabilities 8.7m
Efficiency

Free Cash Flow Analysis
Duratec Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Duratec Ltd

Revenue
573m AUD
Cost of Revenue
-466.7m AUD
Gross Profit
106.3m AUD
Operating Expenses
-81.4m AUD
Operating Income
24.9m AUD
Other Expenses
-2.1m AUD
Net Income
22.8m AUD
Fundamental Scores

DUR Profitability Score
Profitability Due Diligence

Duratec Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional 3Y Average ROIC
Exceptional ROE
Positive ROIC
57/100
Profitability
Score

Duratec Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

DUR Solvency Score
Solvency Due Diligence

Duratec Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
High Altman Z-Score
Low D/E
Long-Term Solvency
55/100
Solvency
Score

Duratec Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DUR Price Targets Summary
Duratec Ltd

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

According to Wall Street analysts, the average 1-year price target for DUR is 2.01 AUD with a low forecast of 1.85 AUD and a high forecast of 2.21 AUD.

Lowest
Price Target
1.85 AUD
7% Downside
Average
Price Target
2.01 AUD
2% Upside
Highest
Price Target
2.21 AUD
11% Upside
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 DUR 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

DUR Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one DUR stock?

The intrinsic value of one DUR stock under the Base Case scenario is 2.13 AUD.

Is DUR stock undervalued or overvalued?

Compared to the current market price of 1.98 AUD, Duratec Ltd is Undervalued by 7%.

Back to Top