D

Dalrymple Bay Infrastructure Ltd
ASX:DBI

Watchlist Manager
Dalrymple Bay Infrastructure Ltd
ASX:DBI
Watchlist
Price: 4.85 AUD Market Closed
Market Cap: 2.4B AUD

Intrinsic Value

The intrinsic value of one DBI stock under the Base Case scenario is hidden AUD. Compared to the current market price of 4.85 AUD, Dalrymple Bay Infrastructure Ltd is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

DBI Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Dalrymple Bay Infrastructure Ltd

Intrinsic Value History
Dive into the past to invest in the future

DBI looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if DBI is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about DBI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DBI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Dalrymple Bay Infrastructure Ltd.

Explain Valuation
Compare DBI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Global decarbonization efforts could significantly reduce the long-term demand for metallurgical coal, undermining Dalrymple Bay Infrastructure’s core volumes and pressuring the terminal’s contract renewal rates.

Bull Theses

Long-term take-or-pay contracts with major coal producers insulate Dalrymple Bay Infrastructure from volume volatility, ensuring predictable revenues even if throughput demand softens.

Show More Less
How do you feel about DBI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dalrymple Bay Infrastructure Ltd

Current Assets 152.7m
Cash & Short-Term Investments 23.6m
Receivables 76.5m
Other Current Assets 52.7m
Non-Current Assets 3.2B
PP&E 981k
Intangibles 3.2B
Other Non-Current Assets 1.8m
Current Liabilities 134.1m
Accounts Payable 92.3m
Accrued Liabilities 15.2m
Other Current Liabilities 26.7m
Non-Current Liabilities 2.2B
Long-Term Debt 1.9B
Other Non-Current Liabilities 308.9m
Efficiency

Free Cash Flow Analysis
Dalrymple Bay Infrastructure Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Dalrymple Bay Infrastructure Ltd

Revenue
795.7m AUD
Operating Expenses
-549.3m AUD
Operating Income
246.4m AUD
Other Expenses
-158.3m AUD
Net Income
88.1m AUD
Fundamental Scores

DBI Profitability Score
Profitability Due Diligence

Dalrymple Bay Infrastructure Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
ROE is Increasing
ROIC is Increasing
hidden
Profitability
Score

Dalrymple Bay Infrastructure Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

DBI Solvency Score
Solvency Due Diligence

Dalrymple Bay Infrastructure Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Low Altman Z-Score
hidden
Solvency
Score

Dalrymple Bay Infrastructure Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DBI Price Targets Summary
Dalrymple Bay Infrastructure Ltd

Wall Street analysts forecast DBI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DBI is 4.95 AUD with a low forecast of 4.67 AUD and a high forecast of 5.46 AUD.

Lowest
Price Target
4.67 AUD
4% Downside
Average
Price Target
4.95 AUD
2% Upside
Highest
Price Target
5.46 AUD
13% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DBI is hidden .

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?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DBI stock?

The intrinsic value of one DBI stock under the Base Case scenario is hidden AUD.

Is DBI stock undervalued or overvalued?

Compared to the current market price of 4.85 AUD, Dalrymple Bay Infrastructure Ltd is hidden .

Back to Top