
Deterra Royalties Ltd
ASX:DRR

Intrinsic Value
The intrinsic value of one
DRR
stock under the Base Case scenario is
3.22
AUD.
Compared to the current market price of 3.51 AUD,
Deterra Royalties Ltd
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Deterra Royalties Ltd
Fundamental Analysis

Deterra Royalties’ heavy reliance on BHP’s Western Australia Iron Ore operations makes it highly vulnerable to falling iron ore prices or operational disruptions, which could significantly dampen royalty income.
Deterra’s asset-light royalty model generates high-margin, stable cash flows, particularly as BHP’s Western Australia Iron Ore operations benefit from strong cost advantages and long-lived reserves.

Revenue & Expenses Breakdown
Deterra Royalties Ltd
Balance Sheet Decomposition
Deterra Royalties Ltd
Current Assets | 74.4m |
Cash & Short-Term Investments | 5.5m |
Receivables | 67.1m |
Other Current Assets | 1.8m |
Non-Current Assets | 421.2m |
Long-Term Investments | 96.4m |
PP&E | 543k |
Intangibles | 323.8m |
Other Non-Current Assets | 466k |
Free Cash Flow Analysis
Deterra Royalties Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Deterra Royalties Ltd
Revenue
|
233.9m
AUD
|
Operating Expenses
|
-16.8m
AUD
|
Operating Income
|
217.1m
AUD
|
Other Expenses
|
-77m
AUD
|
Net Income
|
140.1m
AUD
|
DRR Profitability Score
Profitability Due Diligence
Deterra Royalties Ltd's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Score
Deterra Royalties Ltd's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
DRR Solvency Score
Solvency Due Diligence
Deterra Royalties Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Deterra Royalties Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DRR Price Targets Summary
Deterra Royalties Ltd
According to Wall Street analysts, the average 1-year price target for
DRR
is 4.54 AUD
with a low forecast of 3.94 AUD and a high forecast of 5.15 AUD.
Dividends
Current shareholder yield for DRR 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?
The intrinsic value of one
DRR
stock under the Base Case scenario is
3.22
AUD.
Compared to the current market price of 3.51 AUD,
Deterra Royalties Ltd
is
Overvalued by 8%.