
Dlocal Ltd
NASDAQ:DLO

Intrinsic Value
The intrinsic value of one
DLO
stock under the Base Case scenario is
18.72
USD.
Compared to the current market price of 10.88 USD,
Dlocal Ltd
is
Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dlocal Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Dlocal Ltd
Balance Sheet Decomposition
Dlocal Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 637m |
Receivables | 477.3m |
Other Current Assets | 28.5m |
Non-Current Assets | 98.8m |
PP&E | 7.9m |
Intangibles | 65.3m |
Other Non-Current Assets | 25.7m |
Free Cash Flow Analysis
Dlocal Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Dlocal Ltd
Revenue
|
778.3m
USD
|
Cost of Revenue
|
-461.7m
USD
|
Gross Profit
|
316.6m
USD
|
Operating Expenses
|
-156.1m
USD
|
Operating Income
|
160.4m
USD
|
Other Expenses
|
-11.1m
USD
|
Net Income
|
149.3m
USD
|
DLO Profitability Score
Profitability Due Diligence
Dlocal Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Dlocal Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
DLO Solvency Score
Solvency Due Diligence
Dlocal Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Dlocal Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DLO Price Targets Summary
Dlocal Ltd
According to Wall Street analysts, the average 1-year price target for
DLO
is 11.41 USD
with a low forecast of 9.09 USD and a high forecast of 16.8 USD.
Dividends
Current shareholder yield for DLO 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
DLO
stock under the Base Case scenario is
18.72
USD.
Compared to the current market price of 10.88 USD,
Dlocal Ltd
is
Undervalued by 42%.