Deterra Royalties Ltd
OTC:DETRF

Watchlist Manager
Deterra Royalties Ltd Logo
Deterra Royalties Ltd
OTC:DETRF
Watchlist
Price: 2.72 USD Market Closed
Market Cap: 1.4B USD

Intrinsic Value

The intrinsic value of one DETRF stock under the Base Case scenario is 1.96 USD. Compared to the current market price of 2.72 USD, Deterra Royalties Ltd is Overvalued by 28%.

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

DETRF Intrinsic Value
1.96 USD
Overvaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Deterra Royalties Ltd

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

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 DETRF valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Deterra Royalties Ltd.

Explain Valuation
Compare DETRF to

Fundamental Analysis

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

Deterra Royalties’ heavy reliance on BHP’s Western Australia Iron Ore operations makes it highly vulnerable to falling iron ore prices or operational disruptions, which could significantly dampen royalty income.

The company’s relatively concentrated portfolio leaves it exposed to sector-specific risks, as any single asset’s underperformance could materially impact overall earnings.

Regulatory or environmental challenges in Australia’s mining regions could result in production cutbacks, reducing royalty payments and constraining Deterra’s long-term growth ambitions.

Bull Theses

Deterra’s asset-light royalty model generates high-margin, stable cash flows, particularly as BHP’s Western Australia Iron Ore operations benefit from strong cost advantages and long-lived reserves.

Ongoing exploration and expansion activities by BHP and other partners could unlock additional royalties, reinforcing Deterra’s income base and boosting diversification over time.

The minimal capital expenditure burden and opportunistic acquisition strategy allow Deterra to deploy resources into new royalty streams, capturing upside with limited operational risk.

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

Balance Sheet Decomposition
Deterra Royalties Ltd

Current Assets 108.6m
Cash & Short-Term Investments 24.4m
Receivables 83.2m
Other Current Assets 930k
Non-Current Assets 393.8m
Long-Term Investments 86.3m
PP&E 467k
Intangibles 305.1m
Other Non-Current Assets 1.9m
Current Liabilities 3.6m
Accounts Payable 3.1m
Other Current Liabilities 528k
Non-Current Liabilities 374.1m
Long-Term Debt 295.3m
Other Non-Current Liabilities 78.8m
Efficiency

Free Cash Flow Analysis
Deterra Royalties Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Deterra Royalties Ltd

Revenue
263.4m AUD
Cost of Revenue
-1.2m AUD
Gross Profit
262.3m AUD
Operating Expenses
-18.5m AUD
Operating Income
243.8m AUD
Other Expenses
-88.1m AUD
Net Income
155.7m AUD
Fundamental Scores

DETRF Profitability Score
Profitability Due Diligence

Deterra Royalties Ltd's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROIC
Exceptional ROE
79/100
Profitability
Score

Deterra Royalties Ltd's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

DETRF Solvency Score
Solvency Due Diligence

Deterra Royalties Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
High D/E
47/100
Solvency
Score

Deterra Royalties Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DETRF Price Targets Summary
Deterra Royalties Ltd

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

According to Wall Street analysts, the average 1-year price target for DETRF is 2.9 USD with a low forecast of 2.33 USD and a high forecast of 3.47 USD.

Lowest
Price Target
2.33 USD
14% Downside
Average
Price Target
2.9 USD
7% Upside
Highest
Price Target
3.47 USD
27% 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
Shareholder Yield

Current shareholder yield for DRR 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 DETRF stock?

The intrinsic value of one DETRF stock under the Base Case scenario is 1.96 USD.

Is DETRF stock undervalued or overvalued?

Compared to the current market price of 2.72 USD, Deterra Royalties Ltd is Overvalued by 28%.

Back to Top