
Dropsuite Ltd
ASX:DSE

Intrinsic Value
The intrinsic value of one
DSE
stock under the Base Case scenario is
3.31
AUD.
Compared to the current market price of 5.75 AUD,
Dropsuite Ltd
is
Overvalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dropsuite Ltd
Fundamental Analysis

Intense competition from established cloud backup vendors and Microsoft 365’s built-in archiving features could pressure Dropsuite’s pricing power, limiting its ability to expand margins.
Growing demand for secure, cloud-based backup and archiving solutions across SMB and enterprise customers positions Dropsuite well to capture a larger share of the expanding data-protection market.

Revenue & Expenses Breakdown
Dropsuite Ltd
Balance Sheet Decomposition
Dropsuite Ltd
Current Assets | 30.8m |
Cash & Short-Term Investments | 24.3m |
Receivables | 5.8m |
Other Current Assets | 700k |
Non-Current Assets | 363k |
Long-Term Investments | 12k |
PP&E | 283k |
Other Non-Current Assets | 68k |
Free Cash Flow Analysis
Dropsuite Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Dropsuite Ltd
Revenue
|
42.1m
AUD
|
Operating Expenses
|
-40.8m
AUD
|
Operating Income
|
1.3m
AUD
|
Other Expenses
|
-457k
AUD
|
Net Income
|
829k
AUD
|
DSE Profitability Score
Profitability Due Diligence
Dropsuite Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Dropsuite Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
DSE Solvency Score
Solvency Due Diligence
Dropsuite Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Dropsuite Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DSE Price Targets Summary
Dropsuite Ltd
According to Wall Street analysts, the average 1-year price target for
DSE
is 5.54 AUD
with a low forecast of 4.55 AUD and a high forecast of 6.2 AUD.
Dividends
Current shareholder yield for DSE 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
DSE
stock under the Base Case scenario is
3.31
AUD.
Compared to the current market price of 5.75 AUD,
Dropsuite Ltd
is
Overvalued by 42%.