Garda Diversified Property Fund
ASX:GDF
Intrinsic Value
The intrinsic value of one GDF stock under the Base Case scenario is 1.65 AUD. Compared to the current market price of 1.16 AUD, Garda Diversified Property Fund is Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Garda Diversified Property Fund
Fundamental Analysis
Garda’s significant exposure to office assets in regional and suburban markets risks lower tenant demand due to evolving work-from-home trends, potentially leading to prolonged vacancies and rent shortfalls.
The fund’s growing emphasis on industrial and logistics properties could capture rising tenant demand in e-commerce and warehousing, boosting occupancy rates and long-term rental income.

Revenue & Expenses Breakdown
Garda Diversified Property Fund
Balance Sheet Decomposition
Garda Diversified Property Fund
Current Assets | 146.1m |
Cash & Short-Term Investments | 38.2m |
Receivables | 189k |
Other Current Assets | 107.7m |
Non-Current Assets | 421.2m |
Long-Term Investments | 408.1m |
PP&E | 212k |
Other Non-Current Assets | 12.9m |
Free Cash Flow Analysis
Garda Diversified Property Fund
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Garda Diversified Property Fund
Revenue
|
28.7m
AUD
|
Cost of Revenue
|
-5.7m
AUD
|
Gross Profit
|
23m
AUD
|
Operating Expenses
|
-6.2m
AUD
|
Operating Income
|
16.8m
AUD
|
Other Expenses
|
-35.3m
AUD
|
Net Income
|
-18.5m
AUD
|
GDF Profitability Score
Profitability Due Diligence
Garda Diversified Property Fund's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Garda Diversified Property Fund's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
GDF Solvency Score
Solvency Due Diligence
Garda Diversified Property Fund's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Garda Diversified Property Fund's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GDF Price Targets Summary
Garda Diversified Property Fund
According to Wall Street analysts, the average 1-year price target for GDF is 1.61 AUD with a low forecast of 1.59 AUD and a high forecast of 1.67 AUD.
Dividends
Current shareholder yield for GDF 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 GDF stock under the Base Case scenario is 1.65 AUD.
Compared to the current market price of 1.16 AUD, Garda Diversified Property Fund is Undervalued by 30%.