dotDigital Group PLC
LSE:DOTD

Watchlist Manager
dotDigital Group PLC Logo
dotDigital Group PLC
LSE:DOTD
Watchlist
Price: 67 GBX 3.4% Market Closed
Market Cap: 206.2m GBX

Intrinsic Value

The intrinsic value of one DOTD stock under the Base Case scenario is 96.52 GBX. Compared to the current market price of 67 GBX, dotDigital Group PLC is Undervalued by 31%.

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

DOTD Intrinsic Value
96.52 GBX
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
dotDigital Group PLC

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

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 DOTD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for dotDigital Group PLC.

Explain Valuation
Compare DOTD to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DOTD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
dotDigital Group PLC

Current Assets 54.6m
Cash & Short-Term Investments 36.2m
Receivables 18.4m
Non-Current Assets 86.1m
PP&E 2.4m
Intangibles 83.7m
Current Liabilities 21.2m
Accounts Payable 20.7m
Other Current Liabilities 531k
Non-Current Liabilities 16.3m
Long-Term Debt 1.2m
Other Non-Current Liabilities 15.1m
Efficiency

Free Cash Flow Analysis
dotDigital Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
dotDigital Group PLC

Revenue
83.9m GBP
Cost of Revenue
-17.4m GBP
Gross Profit
66.6m GBP
Operating Expenses
-51.3m GBP
Operating Income
15.2m GBP
Other Expenses
-4m GBP
Net Income
11.2m GBP
Fundamental Scores

DOTD Profitability Score
Profitability Due Diligence

dotDigital Group PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive ROIC
55/100
Profitability
Score

dotDigital Group PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

DOTD Solvency Score
Solvency Due Diligence

dotDigital Group PLC's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
95/100
Solvency
Score

dotDigital Group PLC's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DOTD Price Targets Summary
dotDigital Group PLC

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

According to Wall Street analysts, the average 1-year price target for DOTD is 131.58 GBX with a low forecast of 111.1 GBX and a high forecast of 157.5 GBX.

Lowest
Price Target
111.1 GBX
66% Upside
Average
Price Target
131.58 GBX
96% Upside
Highest
Price Target
157.5 GBX
135% 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
Previous Payment
-
Today
Next Payment
-
Today
Dec 27, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for DOTD 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 DOTD stock?

The intrinsic value of one DOTD stock under the Base Case scenario is 96.52 GBX.

Is DOTD stock undervalued or overvalued?

Compared to the current market price of 67 GBX, dotDigital Group PLC is Undervalued by 31%.

Back to Top