Adf Group Inc
TSX:DRX

Watchlist Manager
Adf Group Inc Logo
Adf Group Inc
TSX:DRX
Watchlist
Price: 8.23 CAD -3.63% Market Closed
Market Cap: 268.6m CAD

Intrinsic Value

The intrinsic value of one DRX stock under the Base Case scenario is 34.83 CAD. Compared to the current market price of 8.23 CAD, Adf Group Inc is Undervalued by 76%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DRX Intrinsic Value
34.83 CAD
Undervaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Adf Group Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about DRX?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DRX valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Adf Group Inc.

Explain Valuation
Compare DRX to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DRX?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Adf Group Inc

Current Assets 190.8m
Cash & Short-Term Investments 50.9m
Receivables 115.9m
Other Current Assets 24m
Non-Current Assets 115.9m
PP&E 110.5m
Intangibles 5.5m
Current Liabilities 85.3m
Accounts Payable 52.9m
Other Current Liabilities 32.4m
Non-Current Liabilities 55.4m
Long-Term Debt 38.4m
Other Non-Current Liabilities 17m
Efficiency

Free Cash Flow Analysis
Adf Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Adf Group Inc

Revenue
265.9m CAD
Cost of Revenue
-194.4m CAD
Gross Profit
71.4m CAD
Operating Expenses
-20.4m CAD
Operating Income
51.1m CAD
Other Expenses
-15.9m CAD
Net Income
35.2m CAD
Fundamental Scores

DRX Profitability Score
Profitability Due Diligence

Adf Group Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
ROIC is Increasing
Positive ROIC
61/100
Profitability
Score

Adf Group Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

DRX Solvency Score
Solvency Due Diligence

Adf Group Inc's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
High Altman Z-Score
Short-Term Solvency
77/100
Solvency
Score

Adf Group Inc's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DRX Price Targets Summary
Adf Group Inc

Wall Street analysts forecast DRX stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DRX is 12.24 CAD with a low forecast of 12.12 CAD and a high forecast of 12.6 CAD.

Lowest
Price Target
12.12 CAD
47% Upside
Average
Price Target
12.24 CAD
49% Upside
Highest
Price Target
12.6 CAD
53% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DRX 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DRX stock?

The intrinsic value of one DRX stock under the Base Case scenario is 34.83 CAD.

Is DRX stock undervalued or overvalued?

Compared to the current market price of 8.23 CAD, Adf Group Inc is Undervalued by 76%.

Back to Top