D

Dalrymple Bay Infrastructure Ltd
ASX:DBI

Watchlist Manager
Dalrymple Bay Infrastructure Ltd
ASX:DBI
Watchlist
Price: 3.59 AUD -1.37% Market Closed
Market Cap: 1.8B AUD

Intrinsic Value

The intrinsic value of one DBI stock under the Base Case scenario is 4.47 AUD. Compared to the current market price of 3.59 AUD, Dalrymple Bay Infrastructure Ltd is Undervalued by 20%.

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

DBI Intrinsic Value
4.47 AUD
Undervaluation 20%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Dalrymple Bay Infrastructure Ltd

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
DBI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DBI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Dalrymple Bay Infrastructure Ltd
ASX:DBI
AU
Transportation Infrastructure
Market Cap
1.8B AUD
IPO
Dec 8, 2020
AU
Transportation Infrastructure
Market Cap
1.8B AUD
IPO
Dec 8, 2020
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Business Segments
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
AI Assistant
AI Assistant
Ask me anything about Dalrymple Bay Infrastructure Ltd
Financials
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Dalrymple Bay Infrastructure Ltd

Balance Sheet Decomposition
Dalrymple Bay Infrastructure Ltd

Current Assets 662.1m
Cash & Short-Term Investments 602m
Receivables 58.7m
Other Current Assets 1.4m
Non-Current Assets 3.2B
Long-Term Investments 95.3m
PP&E 987k
Intangibles 3.1B
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
724.9m AUD
Operating Expenses
-471m AUD
Operating Income
253.9m AUD
Other Expenses
-177.1m AUD
Net Income
76.8m AUD
Fundamental Scores

DBI Profitability Score
Profitability Due Diligence

Dalrymple Bay Infrastructure Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
Positive Operating Income
Positive Revenue Growth Forecast
55/100
Profitability
Score

Dalrymple Bay Infrastructure Ltd's profitability score is 55/100. 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 41/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
41/100
Solvency
Score

Dalrymple Bay Infrastructure Ltd's solvency score is 41/100. 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 4.76 AUD with a low forecast of 3.94 AUD and a high forecast of 7.89 AUD.

Lowest
Price Target
3.94 AUD
10% Upside
Average
Price Target
4.76 AUD
33% Upside
Highest
Price Target
7.89 AUD
120% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
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 .

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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

DBI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one DBI stock?

The intrinsic value of one DBI stock under the Base Case scenario is 4.47 AUD.

Is DBI stock undervalued or overvalued?

Compared to the current market price of 3.59 AUD, Dalrymple Bay Infrastructure Ltd is Undervalued by 20%.

Back to Top