Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 5.5 AUD 1.85% Market Closed
Market Cap: 3.7B AUD

Intrinsic Value

The intrinsic value of one DOW stock under the Base Case scenario is hidden AUD. Compared to the current market price of 5.5 AUD, Downer EDI Ltd is hidden .

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

DOW Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Downer EDI 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
DOW
Valuation History
HIDDEN
Show
Valuation History Unavailable

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

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

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Downer EDI’s track record of cost overruns on large contracts, especially in transport infrastructure projects, threatens to erode margins as labor and raw-material expenses remain elevated in Australia.

Bull Theses

Downer EDI’s diversified portfolio spanning transport, utilities, and facilities management positions it well to capture steady revenue from Australia’s multi-year infrastructure build-out and maintenance requirements.

Show More Less
How do you feel about DOW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Downer EDI Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Downer EDI Ltd

Current Assets 2.6B
Cash & Short-Term Investments 679.7m
Receivables 1.5B
Other Current Assets 423.9m
Non-Current Assets 3.6B
Long-Term Investments 39.1m
PP&E 1.2B
Intangibles 2.1B
Other Non-Current Assets 223m
Efficiency

Free Cash Flow Analysis
Downer EDI Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Downer EDI Ltd

Revenue
10.7B AUD
Cost of Revenue
-6.1B AUD
Gross Profit
4.6B AUD
Operating Expenses
-4.3B AUD
Operating Income
230.5m AUD
Other Expenses
-157.6m AUD
Net Income
72.9m AUD
Fundamental Scores

DOW Profitability Score
Profitability Due Diligence

Downer EDI Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Declining ROIC
hidden
Profitability
Score

Downer EDI Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

DOW Solvency Score
Solvency Due Diligence

Downer EDI Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
hidden
Solvency
Score

Downer EDI Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DOW Price Targets Summary
Downer EDI Ltd

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

According to Wall Street analysts, the average 1-year price target for DOW is 5.77 AUD with a low forecast of 5.45 AUD and a high forecast of 6.09 AUD.

Lowest
Price Target
5.45 AUD
1% Downside
Average
Price Target
5.77 AUD
5% Upside
Highest
Price Target
6.09 AUD
11% 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 DOW 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

Ownership

DOW Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one DOW stock?

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

Is DOW stock undervalued or overvalued?

Compared to the current market price of 5.5 AUD, Downer EDI Ltd is hidden .

Back to Top