Dalrymple Bay Infrastructure Limited

CHIA:DBI Stock Report

Market Cap: AU$1.8b

Dalrymple Bay Infrastructure Valuation

Is DBI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DBI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: DBI (A$3.53) is trading above our estimate of fair value (A$2.68)

Significantly Below Fair Value: DBI is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DBI?

Key metric: As DBI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DBI. This is calculated by dividing DBI's market cap by their current earnings.
What is DBI's PE Ratio?
PE Ratio23x
EarningsAU$76.75m
Market CapAU$1.76b

Price to Earnings Ratio vs Peers

How does DBI's PE Ratio compare to its peers?

The above table shows the PE ratio for DBI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average25.8x
QUB Qube Holdings
31.7x10.5%AU$7.1b
BWN Bhagwan Marine
31xn/aAU$173.4m
KLS Kelsian Group
17.4x9.7%AU$995.1m
ALX Atlas Arteria
23.1x22.3%AU$6.9b
DBI Dalrymple Bay Infrastructure
23x6.4%AU$1.8b

Price-To-Earnings vs Peers: DBI is good value based on its Price-To-Earnings Ratio (23x) compared to the peer average (25.7x).

Price to Earnings Ratio vs Industry

How does DBI's PE Ratio compare vs other companies in the Global Infrastructure Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
DBI 23.0xIndustry Avg. 14.4xNo. of Companies32PE01020304050+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: DBI is expensive based on its Price-To-Earnings Ratio (23x) compared to the Global Infrastructure industry average (14.6x).

Price to Earnings Ratio vs Fair Ratio

What is DBI's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DBI PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio23x
Fair PE Ratio14.1x

Price-To-Earnings vs Fair Ratio: DBI is expensive based on its Price-To-Earnings Ratio (23x) compared to the estimated Fair Price-To-Earnings Ratio (14.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst DBI forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentAU$3.53
AU$3.47
-1.7%
12.9%AU$4.30AU$3.05n/a5
Dec ’25AU$3.43
AU$3.47
+1.2%
12.9%AU$4.30AU$3.05n/a5
Nov ’25AU$3.33
AU$3.45
+3.6%
13.5%AU$4.30AU$3.00n/a5
Oct ’25AU$3.26
AU$3.18
-2.4%
5.2%AU$3.40AU$3.00n/a4
Sep ’25AU$3.10
AU$3.18
+2.7%
5.2%AU$3.40AU$3.00n/a4
Aug ’25AU$3.09
AU$2.92
-5.6%
3.7%AU$3.05AU$2.80n/a4
Jul ’25AU$2.97
AU$2.92
-1.7%
3.8%AU$3.05AU$2.80n/a4
Jun ’25AU$2.78
AU$2.92
+5.0%
3.8%AU$3.05AU$2.80n/a4
May ’25AU$2.79
AU$2.91
+4.4%
3.5%AU$3.03AU$2.80n/a4
Apr ’25AU$2.74
AU$2.91
+6.3%
3.5%AU$3.03AU$2.80n/a4
Mar ’25AU$2.76
AU$2.91
+5.7%
3.5%AU$3.03AU$2.80n/a4
Feb ’25AU$2.79
AU$2.85
+2.0%
4.3%AU$3.00AU$2.70n/a3
Jan ’25AU$2.69
AU$2.85
+5.8%
4.3%AU$3.00AU$2.70AU$3.703
Dec ’24AU$2.75
AU$2.91
+5.9%
2.3%AU$3.00AU$2.84AU$3.433
Nov ’24AU$2.72
AU$2.91
+7.1%
2.3%AU$3.00AU$2.84AU$3.333
Oct ’24AU$2.78
AU$2.85
+2.5%
4.3%AU$3.00AU$2.66AU$3.264
Sep ’24AU$2.70
AU$2.90
+7.4%
7.4%AU$3.30AU$2.66AU$3.105
Aug ’24AU$2.79
AU$2.86
+2.7%
7.8%AU$3.30AU$2.66AU$3.095
Jul ’24AU$2.66
AU$2.86
+7.7%
7.8%AU$3.30AU$2.66AU$2.975
Jun ’24AU$2.58
AU$2.86
+11.2%
7.8%AU$3.30AU$2.66AU$2.785
May ’24AU$2.53
AU$2.82
+11.6%
6.1%AU$3.15AU$2.66AU$2.795
Apr ’24AU$2.65
AU$2.77
+4.4%
7.3%AU$3.15AU$2.60AU$2.745
Mar ’24AU$2.52
AU$2.75
+9.3%
7.4%AU$3.15AU$2.60AU$2.765
Feb ’24AU$2.50
AU$2.74
+9.8%
8.0%AU$3.15AU$2.50AU$2.795
Jan ’24AU$2.43
AU$2.74
+12.8%
8.0%AU$3.15AU$2.50AU$2.695

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/02 12:25
End of Day Share Price 2025/01/02 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Dalrymple Bay Infrastructure Limited is covered by 8 analysts. 5 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Stuart HoweBell Potter
Melinda BaxterBofA Global Research
Samuel SeowCitigroup Inc