D

Dalrymple Bay Infrastructure Ltd
ASX:DBI

Watchlist Manager
Dalrymple Bay Infrastructure Ltd
ASX:DBI
Watchlist
Price: 3.92 AUD -3.92%
Market Cap: 1.9B 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 7.33 AUD. Compared to the current market price of 3.92 AUD, Dalrymple Bay Infrastructure Ltd is Undervalued by 47%.

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
7.33 AUD
Undervaluation 47%
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
22
vs Industry
41
Median 3Y
2.1
Median 5Y
2.1
Industry
2.1
Forward
2.6
More Details
23.8
P/E
P/E
Price to Earnings
23.8
vs History
11
vs Industry
21
Median 3Y
18.6
Median 5Y
17.3
Industry
14.6
Forward
20.5
More Details
11.6
P/OCF
P/OCF
Price to OCF
11.6
vs History
0
vs Industry
24
Median 3Y
7.8
Median 5Y
6.9
Industry
7.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
55
Median 3Y
3.8
Median 5Y
3.2
Industry
15.4
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
0
vs Industry
28
Median 3Y
1.2
Median 5Y
1.1
Industry
1.2
More Details
4.9
EV/S
EV/S
Enterprise Value to Sales
4.9
vs History
33
vs Industry
25
Median 3Y
4.2
Median 5Y
4.4
Industry
2.8
Forward
5
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
7.6
More Details
15.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.8
vs History
37
vs Industry
26
Median 3Y
12
Median 5Y
15.2
Industry
10
Forward
12.9
More Details
15.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.8
vs History
37
vs Industry
32
Median 3Y
12
Median 5Y
15.2
Industry
12.8
Forward
15
More Details
22.6
EV/OCF
EV/OCF
Enterprise Value to OCF
22.6
vs History
11
vs Industry
13
Median 3Y
15.4
Median 5Y
14.8
Industry
9.5
More Details
44.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
44.6
vs History
0
vs Industry
12
Median 3Y
20
Median 5Y
19.7
Industry
14.7
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
0
vs Industry
34
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
1.9B AUD 2.5 23.8 15.8 15.8
IN
Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS
2.6T INR 8.9 25.5 16.8 21.9
CN
Shanghai International Port Group Co Ltd
SSE:600018
128B CNY 3.4 8.6 13.5 13.5
PH
International Container Terminal Services Inc
XPHS:ICT
709.5B PHP 4.6 15.1 9 10.8
CN
Ningbo Zhoushan Port Co Ltd
SSE:601018
70.4B CNY 2.5 14.4 14.4 14.4
ZA
Grindrod Ltd
JSE:GND
7.9B Zac 0 0 0 0
CN
Qingdao Port International Co Ltd
SSE:601298
55.2B CNY 2.9 10.5 8.9 8.9
HK
China Merchants Port Holdings Co Ltd
HKEX:144
51.6B HKD 4.4 6.5 11.4 11.4
CN
China Merchants Port Group Co Ltd
SZSE:001872
47.2B CNY 2.9 10.5 14.4 14.4
CN
Liaoning Port Co Ltd
SSE:601880
35.1B CNY 3.2 30.7 17.8 17.8
AU
Qube Holdings Ltd
ASX:QUB
6.9B AUD 1.9 32.2 26.5 26.5

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 248,800+ 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.