Drive Shack Inc
OTC:DSHK

Watchlist Manager
Drive Shack Inc Logo
Drive Shack Inc
OTC:DSHK
Watchlist
Price: 13.39 USD -0.67% Market Closed
Market Cap: 21.4m USD

Intrinsic Value

The intrinsic value of one DSHK stock under the Base Case scenario is 234.28 USD. Compared to the current market price of 13.39 USD, Drive Shack Inc is Undervalued by 94%.

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

DSHK Intrinsic Value
234.28 USD
Undervaluation 94%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare DSHK to

Fundamental Analysis

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

Balance Sheet Decomposition
Drive Shack Inc

Current Assets 64m
Cash & Short-Term Investments 27.7m
Receivables 19.3m
Other Current Assets 16.9m
Non-Current Assets 333m
PP&E 316m
Intangibles 8.9m
Other Non-Current Assets 8.1m
Current Liabilities 135.9m
Accounts Payable 30.4m
Accrued Liabilities 18.5m
Other Current Liabilities 87m
Non-Current Liabilities 376m
Long-Term Debt 53.7m
Other Non-Current Liabilities 322.4m
Efficiency

Free Cash Flow Analysis
Drive Shack Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Drive Shack Inc

Revenue
340.1m USD
Cost of Revenue
-22m USD
Gross Profit
318.1m USD
Operating Expenses
-325.4m USD
Operating Income
-7.2m USD
Other Expenses
-48.6m USD
Net Income
-55.9m USD
Fundamental Scores

DSHK Profitability Score
Profitability Due Diligence

Drive Shack Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Exceptional Gross Margin
ROE is Increasing
57/100
Profitability
Score

Drive Shack Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

DSHK Solvency Score
Solvency Due Diligence

Drive Shack Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Low D/E
Positive Net Debt
Long-Term Solvency
Short-Term Solvency
30/100
Solvency
Score

Drive Shack Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DSHK Price Targets Summary
Drive Shack Inc

There are no price targets for DSHK.
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 DSHK 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

Ownership

DSHK Insider Trading
Buy and sell transactions by insiders