D2L Inc
TSX:DTOL
Intrinsic Value
The intrinsic value of one DTOL stock under the Base Case scenario is 8.52 CAD. Compared to the current market price of 12.36 CAD, D2L Inc is Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
D2L Inc
Fundamental Analysis

Revenue & Expenses Breakdown
D2L Inc
Balance Sheet Decomposition
D2L Inc
Current Assets | 141m |
Cash & Short-Term Investments | 99.2m |
Receivables | 29.2m |
Other Current Assets | 12.7m |
Non-Current Assets | 91.9m |
PP&E | 14.6m |
Intangibles | 42.4m |
Other Non-Current Assets | 34.9m |
Free Cash Flow Analysis
D2L Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
D2L Inc
Revenue
|
205.3m
USD
|
Cost of Revenue
|
-65.3m
USD
|
Gross Profit
|
140m
USD
|
Operating Expenses
|
-131.8m
USD
|
Operating Income
|
8.2m
USD
|
Other Expenses
|
17.5m
USD
|
Net Income
|
25.7m
USD
|
DTOL Profitability Score
Profitability Due Diligence
D2L Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
D2L Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
DTOL Solvency Score
Solvency Due Diligence
D2L Inc's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Score
D2L Inc's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DTOL Price Targets Summary
D2L Inc
According to Wall Street analysts, the average 1-year price target for DTOL is 21.04 CAD with a low forecast of 12.12 CAD and a high forecast of 25.2 CAD.
Dividends
Current shareholder yield for DTOL 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 DTOL stock under the Base Case scenario is 8.52 CAD.
Compared to the current market price of 12.36 CAD, D2L Inc is Overvalued by 31%.