Develop Global Ltd
ASX:DVP

Watchlist Manager
Develop Global Ltd Logo
Develop Global Ltd
ASX:DVP
Watchlist
Price: 4.36 AUD 4.06% Market Closed
Market Cap: 1.4B AUD

Intrinsic Value

The intrinsic value of one DVP stock under the Base Case scenario is 8.76 AUD. Compared to the current market price of 4.36 AUD, Develop Global Ltd is Undervalued by 50%.

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

DVP Intrinsic Value
8.76 AUD
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Develop Global Ltd

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

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 DVP valued this way?

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

Explain Valuation
Compare DVP to

Fundamental Analysis

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

Develop Global’s flagship Sulphur Springs copper-zinc project faces uncertain economics amid rising operating costs and volatile commodity prices, potentially undermining anticipated returns.

The company’s recent expansion into mining services is relatively untested, leaving limited track record to demonstrate consistent profitability across numerous external contracts.

A concentrated project portfolio and reliance on a few large-scale developments increase the risk of significant revenue disruptions if these projects fail to meet production targets.

Bull Theses

Experienced leadership, including the executive team’s history of successfully building and operating large-scale mines, positions Develop Global to navigate complex development and operational challenges.

The company’s dual focus on mining projects and mining services offers diversified revenue streams, potentially mitigating commodity-price risk and stabilizing cash flow.

Growing global demand for copper and zinc, driven by the transition to cleaner energy and infrastructure expansion, provides robust long-term fundamentals for Develop Global’s core assets.

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

Balance Sheet Decomposition
Develop Global Ltd

Current Assets 295.5m
Cash & Short-Term Investments 58.6m
Receivables 203.9m
Other Current Assets 33m
Non-Current Assets 602.6m
PP&E 499.9m
Other Non-Current Assets 102.7m
Current Liabilities 112.2m
Accounts Payable 40.7m
Accrued Liabilities 7.2m
Other Current Liabilities 64.3m
Non-Current Liabilities 155.9m
Long-Term Debt 115.9m
Other Non-Current Liabilities 40.1m
Efficiency

Free Cash Flow Analysis
Develop Global Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Develop Global Ltd

Revenue
231.5m AUD
Cost of Revenue
-158.6m AUD
Gross Profit
72.9m AUD
Operating Expenses
-73.8m AUD
Operating Income
-979.7k AUD
Other Expenses
73.4m AUD
Net Income
72.4m AUD
Fundamental Scores

DVP Profitability Score
Profitability Due Diligence

Develop Global Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Exceptional Net Margin
Operating Margin is Increasing
46/100
Profitability
Score

Develop Global Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

DVP Solvency Score
Solvency Due Diligence

Develop Global Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
58/100
Solvency
Score

Develop Global Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DVP Price Targets Summary
Develop Global Ltd

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

According to Wall Street analysts, the average 1-year price target for DVP is 4.85 AUD with a low forecast of 4.55 AUD and a high forecast of 5.25 AUD.

Lowest
Price Target
4.55 AUD
4% Upside
Average
Price Target
4.85 AUD
11% Upside
Highest
Price Target
5.25 AUD
20% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Develop Global Ltd
does not pay dividends
Shareholder Yield

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?

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 DVP stock?

The intrinsic value of one DVP stock under the Base Case scenario is 8.76 AUD.

Is DVP stock undervalued or overvalued?

Compared to the current market price of 4.36 AUD, Develop Global Ltd is Undervalued by 50%.

Back to Top