
Dorel Industries Inc
TSX:DII.B

Intrinsic Value
The intrinsic value of one
DII.B
stock under the Base Case scenario is
14.05
CAD.
Compared to the current market price of 1.35 CAD,
Dorel Industries Inc
is
Undervalued by 90%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dorel Industries Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Dorel Industries Inc
Balance Sheet Decomposition
Dorel Industries Inc
Current Assets | 550.7m |
Cash & Short-Term Investments | 30.7m |
Receivables | 161.6m |
Other Current Assets | 358.4m |
Non-Current Assets | 240.3m |
PP&E | 156.6m |
Intangibles | 62.7m |
Other Non-Current Assets | 21m |
Free Cash Flow Analysis
Dorel Industries Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Dorel Industries Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
254.5m
USD
|
Operating Expenses
|
-281.3m
USD
|
Operating Income
|
-26.8m
USD
|
Other Expenses
|
-152.9m
USD
|
Net Income
|
-179.6m
USD
|
DII.B Profitability Score
Profitability Due Diligence
Dorel Industries Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Dorel Industries Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
DII.B Solvency Score
Solvency Due Diligence
Dorel Industries Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Score
Dorel Industries Inc's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DII.B Price Targets Summary
Dorel Industries Inc
According to Wall Street analysts, the average 1-year price target for
DII.B
is 1.79 CAD
with a low forecast of 1.26 CAD and a high forecast of 2.36 CAD.
Dividends
Current shareholder yield for DII.B 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
DII.B
stock under the Base Case scenario is
14.05
CAD.
Compared to the current market price of 1.35 CAD,
Dorel Industries Inc
is
Undervalued by 90%.