Don Agro International Ltd
SGX:GRQ
Intrinsic Value
The intrinsic value of one GRQ stock under the Base Case scenario is 0.19 SGD. Compared to the current market price of 0.2 SGD, Don Agro International Ltd is Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Don Agro International Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Don Agro International Ltd
Balance Sheet Decomposition
Don Agro International Ltd
Current Assets | 27.7m |
Cash & Short-Term Investments | 27.6m |
Receivables | 76k |
Non-Current Assets | 71.8m |
PP&E | 8k |
Other Non-Current Assets | 71.8m |
Free Cash Flow Analysis
Don Agro International Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Don Agro International Ltd
Revenue
|
31m
SGD
|
Cost of Revenue
|
-31.6m
SGD
|
Gross Profit
|
-638k
SGD
|
Operating Expenses
|
-2.2m
SGD
|
Operating Income
|
-2.8m
SGD
|
Other Expenses
|
-14m
SGD
|
Net Income
|
-16.8m
SGD
|
GRQ Profitability Score
Profitability Due Diligence
Don Agro International Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
Don Agro International Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
GRQ Solvency Score
Solvency Due Diligence
Don Agro International Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Don Agro International Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRQ Price Targets Summary
Don Agro International Ltd
Dividends
Current shareholder yield for GRQ 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 GRQ stock under the Base Case scenario is 0.19 SGD.
Compared to the current market price of 0.2 SGD, Don Agro International Ltd is Overvalued by 5%.