D

D & O Green Technologies Bhd
KLSE:D&O

Watchlist Manager
D & O Green Technologies Bhd
KLSE:D&O
Watchlist
Price: 1.12 MYR -2.61%
Market Cap: 1.4B MYR

Intrinsic Value

The intrinsic value of one D&O stock under the Base Case scenario is 2.1 MYR. Compared to the current market price of 1.12 MYR, D & O Green Technologies Bhd is Undervalued by 47%.

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

D&O Intrinsic Value
2.1 MYR
Undervaluation 47%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
D & O Green Technologies Bhd

What is Valuation History?
Ask AI Assistant
What other research platforms think about D&O?

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 D&O valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for D & O Green Technologies Bhd.

Explain Valuation
Compare D&O to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about D&O?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
D & O Green Technologies Bhd

Current Assets 1.1B
Cash & Short-Term Investments 225.6m
Receivables 258.5m
Other Current Assets 617.3m
Non-Current Assets 652.8m
Long-Term Investments 41.1m
PP&E 552.6m
Intangibles 58.9m
Other Non-Current Assets 265k
Current Liabilities 634.9m
Accounts Payable 225.6m
Short-Term Debt 168.6m
Other Current Liabilities 240.7m
Non-Current Liabilities 212.6m
Long-Term Debt 136.6m
Other Non-Current Liabilities 75.9m
Efficiency

Free Cash Flow Analysis
D & O Green Technologies Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
D & O Green Technologies Bhd

Revenue
1B MYR
Cost of Revenue
-840.2m MYR
Gross Profit
181.7m MYR
Operating Expenses
-136m MYR
Operating Income
45.6m MYR
Other Expenses
-25.3m MYR
Net Income
20.4m MYR
Fundamental Scores

D&O Profitability Score
Profitability Due Diligence

D & O Green Technologies Bhd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Low 3Y Average Operating Margin
Declining Net Margin
42/100
Profitability
Score

D & O Green Technologies Bhd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

D&O Solvency Score
Solvency Due Diligence

D & O Green Technologies Bhd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
48/100
Solvency
Score

D & O Green Technologies Bhd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

D&O Price Targets Summary
D & O Green Technologies Bhd

There are no price targets for D&O.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 D&O 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
What is the Intrinsic Value of one D&O stock?

The intrinsic value of one D&O stock under the Base Case scenario is 2.1 MYR.

Is D&O stock undervalued or overvalued?

Compared to the current market price of 1.12 MYR, D & O Green Technologies Bhd is Undervalued by 47%.

Back to Top