As of 2025-06-28, the Intrinsic Value of Downer EDI Ltd (DOW.AX) is 13.03 AUD. This DOW.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.31 AUD, the upside of Downer EDI Ltd is 106.50%.
The range of the Intrinsic Value is 8.58 - 25.70 AUD
Based on its market price of 6.31 AUD and our intrinsic valuation, Downer EDI Ltd (DOW.AX) is undervalued by 106.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.58 - 25.70 | 13.03 | 106.5% |
| DCF (Growth 10y) | 11.41 - 31.75 | 16.74 | 165.4% |
| DCF (EBITDA 5y) | 6.92 - 9.29 | 8.03 | 27.2% |
| DCF (EBITDA 10y) | 9.27 - 12.89 | 10.91 | 72.9% |
| Fair Value | 0.64 - 0.64 | 0.64 | -89.91% |
| P/E | 2.31 - 6.39 | 4.02 | -36.4% |
| EV/EBITDA | 3.81 - 5.63 | 4.68 | -25.8% |
| EPV | 19.75 - 30.00 | 24.88 | 294.2% |
| DDM - Stable | 1.08 - 3.36 | 2.22 | -64.8% |
| DDM - Multi | 8.38 - 18.26 | 11.30 | 79.0% |
| Market Cap (mil) | 4,237.61 |
| Beta | 0.49 |
| Outstanding shares (mil) | 671.57 |
| Enterprise Value (mil) | 5,188.11 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.82% |
| Cost of Debt | 5.50% |
| WACC | 6.86% |