Delfi Ltd
SGX:P34
Intrinsic Value
The intrinsic value of one P34 stock under the Base Case scenario is 0.953 SGD. Compared to the current market price of 0.705 SGD, Delfi Ltd is Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Delfi Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Delfi Ltd
Balance Sheet Decomposition
Delfi Ltd
Current Assets | 291m |
Cash & Short-Term Investments | 43.8m |
Receivables | 100m |
Other Current Assets | 147.2m |
Non-Current Assets | 137.3m |
Long-Term Investments | 2.7m |
PP&E | 109.4m |
Intangibles | 18m |
Other Non-Current Assets | 7.2m |
Free Cash Flow Analysis
Delfi Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Delfi Ltd
Revenue
|
502.7m
USD
|
Cost of Revenue
|
-364.8m
USD
|
Gross Profit
|
137.8m
USD
|
Operating Expenses
|
-87.2m
USD
|
Operating Income
|
50.6m
USD
|
Other Expenses
|
-16.7m
USD
|
Net Income
|
33.9m
USD
|
P34 Profitability Score
Profitability Due Diligence
Delfi Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Delfi Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
P34 Solvency Score
Solvency Due Diligence
Delfi Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
Delfi Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
P34 Price Targets Summary
Delfi Ltd
According to Wall Street analysts, the average 1-year price target for P34 is 0.85 SGD with a low forecast of 0.808 SGD and a high forecast of 0.924 SGD.
Dividends
Current shareholder yield for P34 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 P34 stock under the Base Case scenario is 0.953 SGD.
Compared to the current market price of 0.705 SGD, Delfi Ltd is Undervalued by 26%.