Downer EDI Ltd
ASX:DOW

Watchlist Manager
Downer EDI Ltd Logo
Downer EDI Ltd
ASX:DOW
Watchlist
Price: 5.61 AUD -0.71% Market Closed
Market Cap: 3.8B AUD
Have any thoughts about
Downer EDI Ltd?
Write Note

Intrinsic Value

The intrinsic value of one DOW stock under the Base Case scenario is 10.95 AUD. Compared to the current market price of 5.61 AUD, Downer EDI Ltd is Undervalued by 49%.

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

DOW Intrinsic Value
10.95 AUD
Undervaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Downer EDI Ltd

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

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

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

Run Backtest
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
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DOW cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DOW?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Commercial Services & Supplies Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Downer EDI Ltd

Provide an overview of the primary business activities
of Downer EDI Ltd.

What unique competitive advantages
does Downer EDI Ltd hold over its rivals?

What risks and challenges
does Downer EDI Ltd face in the near future?

Has there been any significant insider trading activity
in Downer EDI Ltd recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Downer EDI Ltd.

Provide P/S
for Downer EDI Ltd.

Provide P/E
for Downer EDI Ltd.

Provide P/OCF
for Downer EDI Ltd.

Provide P/FCFE
for Downer EDI Ltd.

Provide P/B
for Downer EDI Ltd.

Provide EV/S
for Downer EDI Ltd.

Provide EV/GP
for Downer EDI Ltd.

Provide EV/EBITDA
for Downer EDI Ltd.

Provide EV/EBIT
for Downer EDI Ltd.

Provide EV/OCF
for Downer EDI Ltd.

Provide EV/FCFF
for Downer EDI Ltd.

Provide EV/IC
for Downer EDI Ltd.

Show me price targets
for Downer EDI Ltd made by professional analysts.

What are the Revenue projections
for Downer EDI Ltd?

How accurate were the past Revenue estimates
for Downer EDI Ltd?

What are the Net Income projections
for Downer EDI Ltd?

How accurate were the past Net Income estimates
for Downer EDI Ltd?

What are the EPS projections
for Downer EDI Ltd?

How accurate were the past EPS estimates
for Downer EDI Ltd?

What are the EBIT projections
for Downer EDI Ltd?

How accurate were the past EBIT estimates
for Downer EDI Ltd?

Compare the revenue forecasts
for Downer EDI Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Downer EDI Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Downer EDI Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Downer EDI Ltd compared to its peers.

Compare the P/E ratios
of Downer EDI Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Downer EDI Ltd with its peers.

Analyze the financial leverage
of Downer EDI Ltd compared to its main competitors.

Show all profitability ratios
for Downer EDI Ltd.

Provide ROE
for Downer EDI Ltd.

Provide ROA
for Downer EDI Ltd.

Provide ROIC
for Downer EDI Ltd.

Provide ROCE
for Downer EDI Ltd.

Provide Gross Margin
for Downer EDI Ltd.

Provide Operating Margin
for Downer EDI Ltd.

Provide Net Margin
for Downer EDI Ltd.

Provide FCF Margin
for Downer EDI Ltd.

Show all solvency ratios
for Downer EDI Ltd.

Provide D/E Ratio
for Downer EDI Ltd.

Provide D/A Ratio
for Downer EDI Ltd.

Provide Interest Coverage Ratio
for Downer EDI Ltd.

Provide Altman Z-Score Ratio
for Downer EDI Ltd.

Provide Quick Ratio
for Downer EDI Ltd.

Provide Current Ratio
for Downer EDI Ltd.

Provide Cash Ratio
for Downer EDI Ltd.

What is the historical Revenue growth
over the last 5 years for Downer EDI Ltd?

What is the historical Net Income growth
over the last 5 years for Downer EDI Ltd?

What is the current Free Cash Flow
of Downer EDI Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Downer EDI Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Downer EDI Ltd

Current Assets 3B
Cash & Short-Term Investments 857.7m
Receivables 1.9B
Other Current Assets 290.7m
Non-Current Assets 3.7B
Long-Term Investments 167.9m
PP&E 1.3B
Intangibles 2.1B
Other Non-Current Assets 194.6m
Current Liabilities 2.7B
Accounts Payable 2B
Accrued Liabilities 274.1m
Other Current Liabilities 336m
Non-Current Liabilities 1.8B
Long-Term Debt 1.7B
Other Non-Current Liabilities 158.6m
Efficiency

Earnings Waterfall
Downer EDI Ltd

Revenue
11B AUD
Cost of Revenue
-6.3B AUD
Gross Profit
4.7B AUD
Operating Expenses
-4.5B AUD
Operating Income
198.4m AUD
Other Expenses
-129.3m AUD
Net Income
69.1m AUD

Free Cash Flow Analysis
Downer EDI Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DOW Profitability Score
Profitability Due Diligence

Downer EDI Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
Declining ROIC
45/100
Profitability
Score

Downer EDI Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

DOW Solvency Score
Solvency Due Diligence

Downer EDI Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
40/100
Solvency
Score

Downer EDI Ltd's solvency score is 40/100. 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 drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DOW is 5.56 AUD with a low forecast of 4.6 AUD and a high forecast of 6.3 AUD.

Lowest
Price Target
4.6 AUD
18% Downside
Average
Price Target
5.56 AUD
1% Downside
Highest
Price Target
6.3 AUD
12% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DOW?

Click here to dive deeper.

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 DOW 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

DOW Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Downer EDI Ltd Logo
Downer EDI Ltd

Country

Australia

Industry

Commercial Services & Supplies

Market Cap

3.8B AUD

Dividend Yield

3.03%

Description

Downer EDI Ltd. engages in the provision of integrated services. The company is headquartered in North Ryde, New South Wales and currently employs 44,000 full-time employees. The Company’s segments include Transport, which comprises of its road services, transport infrastructure and rail businesses; Utilities, which comprises its power, gas, water, renewable energy and telecommunications businesses; Facilities, which operates in Australia and New Zealand and provides outsourced facility services to customers across a diverse range of industry sectors; Engineering, Construction and Maintenance (EC&M), which provides design, engineering, construction, shutdowns, turnaround and outage delivery, operations maintenance and ongoing management of strategic assets, and Mining, which provides services across various stages of the mining lifecycle including, resource definition; exploration drilling and mine feasibility studies; crushing; asset management, and mine closure and rehabilitation.

Contact

NEW SOUTH WALES
North Ryde
Triniti Business Campus, 39 Delhi Rd
+61294689700.0
www.downergroup.com

IPO

1990-12-20

Employees

44 000

Officers

CEO, MD, Group COO & Executive Director
Mr. Peter John Tompkins
Chief Financial Officer
Mr. Malcolm Robert Ashcroft BCom, ICAA
Group General Counsel & Company Secretary
Mr. Robert John Regan
Group Head of Sustainability
Ms. Julie Wills
Head of Road Services
Mr. Dante Cremasco
Head of Utilities
Mr. Trevor Cohen
Show More
Group Manager Corporate Affairs
Mitchell Dale
Company Secretary
Mr. Peter James Lyons
Show Less

See Also

Discover More
What is the Intrinsic Value of one DOW stock?

The intrinsic value of one DOW stock under the Base Case scenario is 10.95 AUD.

Is DOW stock undervalued or overvalued?

Compared to the current market price of 5.61 AUD, Downer EDI Ltd is Undervalued by 49%.

Back to Top