
Diamond Estates Wines & Spirit Inc
XTSX:DWS

Intrinsic Value
The intrinsic value of one
DWS
stock under the Base Case scenario is
0.21
CAD.
Compared to the current market price of 0.17 CAD,
Diamond Estates Wines & Spirit Inc
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Diamond Estates Wines & Spirit Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Diamond Estates Wines & Spirit Inc
Balance Sheet Decomposition
Diamond Estates Wines & Spirit Inc
Current Assets | 27.9m |
Receivables | 7.2m |
Other Current Assets | 20.7m |
Non-Current Assets | 23.7m |
PP&E | 18.4m |
Intangibles | 5.2m |
Other Non-Current Assets | 193.4k |
Free Cash Flow Analysis
Diamond Estates Wines & Spirit Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Diamond Estates Wines & Spirit Inc
Revenue
|
25.8m
CAD
|
Cost of Revenue
|
-12.2m
CAD
|
Gross Profit
|
13.6m
CAD
|
Operating Expenses
|
-14m
CAD
|
Operating Income
|
-461.8k
CAD
|
Other Expenses
|
-1.6m
CAD
|
Net Income
|
-2m
CAD
|
DWS Profitability Score
Profitability Due Diligence
Diamond Estates Wines & Spirit Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Diamond Estates Wines & Spirit Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
DWS Solvency Score
Solvency Due Diligence
Diamond Estates Wines & Spirit Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Diamond Estates Wines & Spirit Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DWS Price Targets Summary
Diamond Estates Wines & Spirit Inc
Dividends
Current shareholder yield for DWS 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
DWS
stock under the Base Case scenario is
0.21
CAD.
Compared to the current market price of 0.17 CAD,
Diamond Estates Wines & Spirit Inc
is
Undervalued by 18%.