D

Dalrymple Bay Infrastructure Ltd
ASX:DBI

Watchlist Manager
Dalrymple Bay Infrastructure Ltd
ASX:DBI
Watchlist
Price: 3.7 AUD 1.09%
Market Cap: 1.8B AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DBI stock under the Base Case scenario is 6.25 AUD. Compared to the current market price of 3.7 AUD, Dalrymple Bay Infrastructure Ltd is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DBI Relative Value
Base Case
6.25 AUD
Undervaluation 41%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

2.5
P/S
P/S
Price to Sales
2.5
vs History
23
vs Industry
44
Median 3Y
2
Median 5Y
2.1
Industry
2.1
Forward
2.6
More Details
23.9
P/E
P/E
Price to Earnings
23.9
vs History
11
vs Industry
21
Median 3Y
18.6
Median 5Y
17.3
Industry
14.4
Forward
25.7
More Details
9.9
P/OCF
P/OCF
Price to OCF
9.9
vs History
0
vs Industry
36
Median 3Y
7.8
Median 5Y
6.9
Industry
7.6
More Details
3.7
P/FCFE
P/FCFE
Price to FCFE
3.7
vs History
42
vs Industry
55
Median 3Y
3.8
Median 5Y
3.6
Industry
15.2
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
0
vs Industry
37
Median 3Y
1.2
Median 5Y
1.1
Industry
1.2
More Details
4
EV/S
EV/S
Enterprise Value to Sales
4
vs History
57
vs Industry
32
Median 3Y
3.9
Median 5Y
4.3
Industry
2.8
Forward
4.1
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
26
Median 3Y
0
Median 5Y
0
Industry
7.4
More Details
11.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.3
vs History
53
vs Industry
38
Median 3Y
11.1
Median 5Y
11.5
Industry
10
Forward
10.2
More Details
11.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.3
vs History
53
vs Industry
51
Median 3Y
11.1
Median 5Y
11.5
Industry
12.5
Forward
12
More Details
15.4
EV/OCF
EV/OCF
Enterprise Value to OCF
15.4
vs History
23
vs Industry
23
Median 3Y
14.3
Median 5Y
14.1
Industry
9.7
More Details
20.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
20.9
vs History
23
vs Industry
28
Median 3Y
18.7
Median 5Y
18.3
Industry
15.1
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
0
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

DBI Competitors Multiples
Dalrymple Bay Infrastructure Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Dalrymple Bay Infrastructure Ltd
ASX:DBI
1.8B AUD 2.5 23.9 11.3 11.3
IN
Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS
2.6T INR 9 25.6 16.9 22
CN
Shanghai International Port Group Co Ltd
SSE:600018
131.3B CNY 3.4 9.6 14.3 14.3
PH
International Container Terminal Services Inc
XPHS:ICT
732.2B PHP 4.8 20.1 9.6 11.7
CN
Ningbo Zhoushan Port Co Ltd
SSE:601018
72B CNY 2.5 15.2 14.6 14.6
ZA
Grindrod Ltd
JSE:GND
8.6B Zac 0 0 0 0
CN
Qingdao Port International Co Ltd
SSE:601298
57.4B CNY 3.1 11.3 9.3 9.3
HK
China Merchants Port Holdings Co Ltd
HKEX:144
55.8B HKD 4.9 7.6 13.9 13.8
CN
China Merchants Port Group Co Ltd
SZSE:001872
52.2B CNY 3.2 12.6 15.6 15.6
CN
Liaoning Port Co Ltd
SSE:601880
36.8B CNY 3.2 30.3 22.4 22.4
IN
VMS Industries Ltd
BSE:533427
377.6B INR 115.1 12 400.4 25 490.1 43 397.3

See Also

Summary
DBI intrinsic value, competitors valuation, and company profile.
DCF Valuation
DBI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DBI stock valuation using valuation multiples.
Wall Street Estimates
DBI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DBI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 241,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.