Downer EDI

Renewable Energy And Urbanisation Will Fuel Infrastructure Demand

AnalystHighTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

31 Aug 25

AnalystHighTarget's Fair Value

AU$7.75

10.2% undervalued

05 Sep

AU$6.96

25.0%

-3.7%

25.0%

-3.7%

Edit anytime before Aug 31 9:28 PM. Then post Updates to your followers.

Author's Valuation

AU$7.8

10.2% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

AU$7.8

10.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.44%

Commercial Services revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.00%

Calculation

AU$542.47m

Earnings '28

11.76x

PE Ratio '28

AU$6.38b

Market Cap '28

AU$6.38b

Market Cap '28

672.27m

No. shares '28

AU$9.49

Share Price '28

AU$9.49 Share Price '28

Discounted to 2025 @ 7.01% p.a.

AU$7.75

Fair Value '25