
Duxton Farms Ltd
ASX:DBF

Intrinsic Value
The intrinsic value of one
DBF
stock under the Base Case scenario is
0.944
AUD.
Compared to the current market price of 1.335 AUD,
Duxton Farms Ltd
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Duxton Farms Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Duxton Farms Ltd
Balance Sheet Decomposition
Duxton Farms Ltd
Current Assets | 48m |
Cash & Short-Term Investments | 28.6m |
Receivables | 542k |
Other Current Assets | 18.9m |
Non-Current Assets | 141m |
Long-Term Investments | 4.1m |
PP&E | 126.7m |
Intangibles | 10.2m |
Free Cash Flow Analysis
Duxton Farms Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Duxton Farms Ltd
Revenue
|
24.1m
AUD
|
Cost of Revenue
|
-9m
AUD
|
Gross Profit
|
15.1m
AUD
|
Operating Expenses
|
-3.4m
AUD
|
Operating Income
|
11.7m
AUD
|
Other Expenses
|
-6.5m
AUD
|
Net Income
|
5.2m
AUD
|
DBF Profitability Score
Profitability Due Diligence
Duxton Farms Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Duxton Farms Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
DBF Solvency Score
Solvency Due Diligence
Duxton Farms Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
Duxton Farms Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DBF Price Targets Summary
Duxton Farms Ltd
Dividends
Current shareholder yield for DBF 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
DBF
stock under the Base Case scenario is
0.944
AUD.
Compared to the current market price of 1.335 AUD,
Duxton Farms Ltd
is
Overvalued by 29%.