
GDI Property Group Ltd
ASX:GDI

Intrinsic Value
The intrinsic value of one
GDI
stock under the Base Case scenario is
1.32
AUD.
Compared to the current market price of 0.63 AUD,
GDI Property Group Ltd
is
Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
GDI Property Group Ltd
Fundamental Analysis

GDI’s significant exposure to older office assets in Perth and other secondary markets leaves it vulnerable to tenant churn and lower rental growth when competing against newer, premium-grade buildings in CBD areas.
GDI’s strategy of acquiring underperforming, mid-tier office properties and driving value through refurbishment and repositioning plays to its strengths and may unlock above-market returns if redeveloped assets command higher rents and occupancy.

Revenue & Expenses Breakdown
GDI Property Group Ltd
Balance Sheet Decomposition
GDI Property Group Ltd
Current Assets | 30.8m |
Cash & Short-Term Investments | 15.1m |
Receivables | 3.5m |
Other Current Assets | 12.3m |
Non-Current Assets | 1.1B |
Long-Term Investments | 1.1B |
PP&E | 1.3m |
Intangibles | 18.1m |
Other Non-Current Assets | 1.1m |
Free Cash Flow Analysis
GDI Property Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
GDI Property Group Ltd
Revenue
|
76.4m
AUD
|
Cost of Revenue
|
-25.8m
AUD
|
Gross Profit
|
50.7m
AUD
|
Operating Expenses
|
-9.7m
AUD
|
Operating Income
|
40.9m
AUD
|
Other Expenses
|
-19.7m
AUD
|
Net Income
|
21.2m
AUD
|
GDI Profitability Score
Profitability Due Diligence
GDI Property Group Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
GDI Property Group Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
GDI Solvency Score
Solvency Due Diligence
GDI Property Group Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
GDI Property Group Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GDI Price Targets Summary
GDI Property Group Ltd
According to Wall Street analysts, the average 1-year price target for
GDI
is 0.9 AUD
with a low forecast of 0.81 AUD and a high forecast of 1.02 AUD.
Dividends
Current shareholder yield for GDI 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
GDI
stock under the Base Case scenario is
1.32
AUD.
Compared to the current market price of 0.63 AUD,
GDI Property Group Ltd
is
Undervalued by 52%.