D & O Green Technologies Bhd
KLSE:D&O
Intrinsic Value
The intrinsic value of one D&O stock under the Base Case scenario is 2.56 MYR. Compared to the current market price of 1.31 MYR, D & O Green Technologies Bhd is Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
D & O Green Technologies Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
D & O Green Technologies Bhd
Balance Sheet Decomposition
D & O Green Technologies Bhd
Current Assets | 1.1B |
Cash & Short-Term Investments | 218.7m |
Receivables | 267.8m |
Other Current Assets | 613.1m |
Non-Current Assets | 684.8m |
Long-Term Investments | 41.6m |
PP&E | 581.7m |
Intangibles | 61.2m |
Other Non-Current Assets | 265k |
Free Cash Flow Analysis
D & O Green Technologies Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
D & O Green Technologies Bhd
Revenue
|
1.1B
MYR
|
Cost of Revenue
|
-857.9m
MYR
|
Gross Profit
|
216.6m
MYR
|
Operating Expenses
|
-148.6m
MYR
|
Operating Income
|
68.1m
MYR
|
Other Expenses
|
-28.6m
MYR
|
Net Income
|
39.5m
MYR
|
D&O Profitability Score
Profitability Due Diligence
D & O Green Technologies Bhd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
D & O Green Technologies Bhd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
D&O Solvency Score
Solvency Due Diligence
D & O Green Technologies Bhd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
D & O Green Technologies Bhd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
D&O Price Targets Summary
D & O Green Technologies Bhd
Dividends
Current shareholder yield for D&O 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 D&O stock under the Base Case scenario is 2.56 MYR.
Compared to the current market price of 1.31 MYR, D & O Green Technologies Bhd is Undervalued by 49%.