
Downer EDI Ltd
ASX:DOW

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:
Valuation History
Downer EDI Ltd
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Downer EDI Ltd
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 |
Free Cash Flow Analysis
Downer EDI Ltd
AUD | |
Free Cash Flow | AUD |
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
|
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.

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.

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
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.
Dividends
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?
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
.