Downer EDI

Digitalization And Regulatory Pressures Will Erode Australian Revenues

AnalystLowTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

31 Aug 25

AnalystLowTarget's Fair Value

AU$5.40

28.9% overvalued

04 Sep

AU$6.96

25.0%

-3.7%

25.0%

-3.7%

Edit anytime before Aug 31 10:23 PM. Then post Updates to your followers.

Author's Valuation

AU$5.4

28.9% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

AU$5.4

28.9% overvalued

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$338.41m

Earnings '28

13.14x

PE Ratio '28

AU$4.45b

Market Cap '28

AU$4.45b

Market Cap '28

672.27m

No. shares '28

AU$6.61

Share Price '28

AU$6.61 Share Price '28

Discounted to 2025 @ 7.01% p.a.

AU$5.40

Fair Value '25