Downer EDI Limited

DB:DNE Stock Report

Market Cap: €3.3b

Downer EDI Valuation

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

Valuation Score

2/6

Valuation Score 2/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Future Cash Flow Value

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

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: DNE (€4.86) is trading below our estimate of future cash flow value (€24.74)

Significantly Below Future Cash Flow Value: DNE is trading below future cash flow value by more than 20%.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for DNE. This is calculated by dividing DNE's market cap by their current earnings.
What is DNE's PE Ratio?
PE Ratio36.2x
EarningsAU$148.40m
Market CapAU$5.37b

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for DNE vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average13.3x
GBF Bilfinger
16.9x16.87%€3.1b
CWC CEWE Stiftung KGaA
10.9x4.28%€630.5m
BFSA Befesa
15.1x10.80%€1.3b
TGT 11880 Solutions
10.4xn/a€12.0m
DNE Downer EDI
36.2x20.32%€5.4b

Price-To-Earnings vs Peers: DNE is expensive based on its Price-To-Earnings Ratio (36.2x) compared to the peer average (14.1x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does DNE's PE Ratio compare vs other companies in the European Commercial Services Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
DNE 36.2xIndustry Avg. 15.8xNo. of Companies16PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: DNE is expensive based on its Price-To-Earnings Ratio (36.2x) compared to the European Commercial Services industry average (15.8x).

Price to Earnings Ratio vs Fair Ratio

What is DNE'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.

DNE PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio36.2x
Fair PE Ratio21.4x

Price-To-Earnings vs Fair Ratio: DNE is expensive based on its Price-To-Earnings Ratio (36.2x) compared to the estimated Fair Price-To-Earnings Ratio (21.4x).

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 DNE forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€4.84
€5.01
+3.52%
8.75%€5.60€4.14n/a10
Jun ’27€4.92
€5.10
+3.63%
8.75%€5.70€4.21n/a10
May ’27€4.38
€5.05
+15.35%
8.86%€5.64€4.17n/a10
Apr ’27€4.54
€5.09
+12.21%
8.86%€5.69€4.20n/a10
Mar ’27€5.10
€4.90
-3.91%
9.18%€5.51€4.07n/a9
Feb ’27€4.60
€4.66
+1.24%
9.11%€5.21€3.94n/a10
Jan ’27€4.44
€4.34
-2.18%
9.30%€4.79€3.55n/a9
Dec ’26€4.34
€4.35
+0.16%
9.30%€4.80€3.56n/a9
Nov ’26€4.26
€4.08
-4.27%
7.56%€4.43€3.53n/a8
Oct ’26€4.04
€4.08
+0.94%
7.56%€4.43€3.53n/a8
Sep ’26€3.86
€3.80
-1.49%
12.66%€4.32€3.01n/a9
Aug ’26€3.78
€3.48
-7.98%
9.29%€3.94€3.04n/a9
Jul ’26€3.42
€3.25
-4.91%
7.42%€3.77€3.02n/a9
Jun ’26€3.34
€3.26
-2.46%
4.45%€3.60€3.09€4.929
May ’26€3.08
€3.27
+6.04%
4.45%€3.61€3.10€4.389
Apr ’26€3.12
€3.29
+5.48%
4.45%€3.64€3.12€4.549
Mar ’26€3.22
€3.42
+6.08%
4.45%€3.78€3.24€5.109
Feb ’26€3.34
€3.36
+0.51%
5.89%€3.68€2.99€4.608
Jan ’26€3.12
€3.32
+6.33%
6.00%€3.67€2.98€4.448
Dec ’25€3.46
€3.40
-1.60%
5.47%€3.68€3.07€4.348
Nov ’25€3.24
€3.40
+5.08%
5.47%€3.68€3.07€4.268
Oct ’25€3.34
€3.38
+1.25%
4.56%€3.56€3.08€4.048
Sep ’25€3.32
€3.19
-4.06%
7.66%€3.52€2.79€3.869
Aug ’25€2.90
€3.03
+4.41%
6.80%€3.58€2.83€3.789
Jul ’25€2.80
€3.03
+8.10%
6.74%€3.57€2.83€3.429
Jun ’25€2.86
€2.95
+3.29%
5.72%€3.39€2.76€3.349
€4.89
Fair Value
0.6% undervalued intrinsic discount
10
Number of Analysts

Analyst Forecast: Target price is less than 20% higher 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 Analysis2026/06/17 04:24
End of Day Share Price 2026/06/17 00:00
Earnings2025/12/31
Annual Earnings2025/06/30

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.

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 Github.

Analyst Sources

Downer EDI Limited is covered by 21 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Megan Kirby-LewisBarrenjoey Markets Pty Limited
Cameron NeedhamBofA Global Research
Shaurya VisenBofA Global Research