
Develop Global Ltd
ASX:DVP

Intrinsic Value
The intrinsic value of one
DVP
stock under the Base Case scenario is
9.77
AUD.
Compared to the current market price of 3.2 AUD,
Develop Global Ltd
is
Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Develop Global Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Develop Global Ltd
Balance Sheet Decomposition
Develop Global Ltd
Current Assets | 152.8m |
Cash & Short-Term Investments | 112.9m |
Receivables | 29.9m |
Other Current Assets | 10m |
Non-Current Assets | 440.6m |
PP&E | 433.7m |
Other Non-Current Assets | 6.9m |
Free Cash Flow Analysis
Develop Global Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Develop Global Ltd
Revenue
|
194.5m
AUD
|
Cost of Revenue
|
-151.9m
AUD
|
Gross Profit
|
42.6m
AUD
|
Operating Expenses
|
-42.6m
AUD
|
Operating Income
|
-91.9k
AUD
|
Other Expenses
|
-6.9m
AUD
|
Net Income
|
-7m
AUD
|
DVP Profitability Score
Profitability Due Diligence
Develop Global Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Develop Global Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
DVP Solvency Score
Solvency Due Diligence
Develop Global Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Develop Global Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DVP Price Targets Summary
Develop Global Ltd
According to Wall Street analysts, the average 1-year price target for
DVP
is 4.49 AUD
with a low forecast of 4.04 AUD and a high forecast of 5.04 AUD.
Dividends
Current shareholder yield for DVP 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
DVP
stock under the Base Case scenario is
9.77
AUD.
Compared to the current market price of 3.2 AUD,
Develop Global Ltd
is
Undervalued by 67%.