EN DE

Dicker Data Limited (DDR) Fair Value & Analysis

Technology · AU · Market cap A$2.2B

DD Dicker Data Limited DDR · AU
PriceA$13.18
Fair ValueA$8.82
Upside-33.1%
Quality61/100
Watch Dicker Data Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.3% net margin
Moderate debt · generates free cash flow
3.64% dividend yield
Mixed vs. peers (6/14)
Moderate moat 54/100
Evidence: High Range A$6.10 – A$11.56 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price +9.9% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$11.56). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (A$6.10 to A$11.56) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$13.18 A$6.68 Fair Value A$8.82 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range A$6.68 – A$13.18 · fair‑value band A$6.10 – A$11.56 · the A$13.18 price screens above the A$8.82 fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Dicker Data Limited (DDR) currently trades at A$13.18, while our model-based Fair Value estimate is A$8.82, implying the stock looks roughly 33.1% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Dicker Data Limited generated revenue of A$2.6B at a net margin of 3.3%. Revenue grew 10.9% year over year. It earns a return on equity of 33.8%. Net debt stands at A$319M. Fundamentals as of Jul 12, 2026

Our scenario range runs from A$6.10 (bear case) to A$11.56 (bull case); at A$13.18, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 80% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -33% fair-value upside, at -33%, DDR screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF A$5.29 A$9.86 A$17.27 80
Residual Income A$2.66 A$3.15 A$10.02 76
Rev-Margin DCF A$5.50 A$10.54 A$17.10 74
All 26 models by family
DCF Models
FCF DCF A$5.37 A$10.45 A$19.05 38
Owner Earnings A$5.49 A$10.67 A$19.43 31
5Y Revenue Exit A$5.50 A$10.69 A$17.80 39
5Y EBITDA Exit A$5.95 A$11.63 A$18.80 41
5Y P/E Exit A$5.43 A$10.54 A$16.42 38
10Y Revenue Exit A$5.17 A$10.03 A$17.60 36
10Y EBITDA Exit A$5.69 A$10.71 A$18.42 37
10Y P/E Exit A$5.35 A$9.93 A$16.46 35
Earnings-Based
Graham-Dodd A$3.21 A$15.30 A$21.05 54
Lynch FV A$4.07 A$5.82 A$7.56 50
PEG = 1.0 A$4.07 A$5.82 A$7.56 46
EPV A$3.81 A$4.58 A$5.24 59
Dividend Discount
Gordon GGM A$3.73 A$7.44 A$11.26 70
DDM Multi-Stage A$3.73 A$6.43 A$7.85 61
Multiples
P/E Multiple A$7.08 A$9.44 A$11.80 63
P/S Multiple A$6.02 A$8.02 A$10.03 58
P/B Multiple A$3.19 A$4.25 A$5.31 55
EV/EBIT A$8.90 A$12.22 A$15.54 53
EV/EBITDA A$6.86 A$9.50 A$12.15 54
EV/Revenue A$5.65 A$8.53 A$11.40 43
Asset-Based
NCAV (Graham) A$0.7100 A$0.9500 A$1.42 50
Growth DCF
Growth DCF A$5.29 A$9.86 A$17.27 80
Rev-Margin DCF A$5.50 A$10.54 A$17.10 74
Economic Profit
Residual Income A$2.66 A$3.15 A$10.02 76
ROIC Compounder A$4.47 A$6.29 A$8.62 72
Growth Earnings
Growth-Adj P/E A$6.23 A$8.90 A$11.56 68

Widest divergence: DCF Models (A$10.54) versus Asset-Based (A$0.9500). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$2.6B
Revenue growth (YoY) +10.9%
Net margin 3.3%
Return on equity 33.8%
Free cash flow A$94.4M FY2025
P/E ratio 23.7
More key figures
Operating margin 5.8%
EPS (TTM) A$0.4700
Dividend yield 4.0%
EPS growth (YoY) +6.7%
Net debt A$319M FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 58 · Market factors (momentum, volatility) 90

Profitability 61
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 91
Price trend over the last 3–12 months (market factor)
52W Momentum 99
Distance to the 52-week high (market factor)
Net Issuance 75
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Dicker Data Limited engages in the wholesale distribution of IT hardware, software, cloud, and IoT solutions for corporate and commercial markets in Australia and New Zealand.

Full company description

Dicker Data Limited engages in the wholesale distribution of IT hardware, software, cloud, and IoT solutions for corporate and commercial markets in Australia and New Zealand. The company provides AI, access control, accessories, backup and recovery, business application, business monitors, components, Copilot+ PC, cybersecurity, data center, data managements, data resiliency, desktops, Dicker data DAS, gaming, IoT, networking, notebooks, peripherals, printers, pro AV and displays, power, remote working, scanners and mobility, security surveillance, servers, storage, telecommunications, UC, UPS, video conferencing, virtualization, and workstations solutions. It also procures and supplies IT hardware and related products, including access control and surveillance products; sells software licenses; provides virtual services, such as warranty and maintenance contracts sales on behalf of suppliers; third party logistics and configuration services; and acts as an agent in the sale of telecommunications data. The company was incorporated in 1972 and is headquartered in Kurnell, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dicker Data Limited reported revenue of A$2.6B in FY2025 versus A$2.5B in FY2021, a compound +0.8%/yr. Reported net income was A$85.6M in FY2025, compounding +3.9%/yr from FY2021.

Growth Quality 69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
A$2.6B
Latest YoY
+12.6%
Avg. growth/yr (3Y)
+5.0%
Avg. growth/yr (5Y)
+5.1%
Avg. growth/yr (19Y)
+15.0%
Revenue +0.8%/yr
FY21 A$2.5B
FY22 A$2.2B
FY23 A$2.3B
FY24 A$2.3B
FY25 A$2.6B
Net income +3.9%/yr
FY21 A$73.6M
FY22 A$73.0M
FY23 A$82.1M
FY24 A$78.7M
FY25 A$85.6M

DDR screens 33% overvalued. Compare with TD SYNNEX Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Dicker Data Limited Fair Value". https://www.fairvalue-calculator.com/stock/DDR

Peer Group

Electronics & Computer Distribution · 151 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Above median
Fair Value upside −33% · Below median
Return on equity (TTM) 34% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 3% · Above median
Operating margin (TTM) 6% · Top 25%
Revenue growth 11% · Below median
Dividend yield (TTM) 3.6% · Above median
Debt / equity 1.01× · Higher than 75% of peers

Valuation Multiples vs Electronics & Computer Distribution median · lower = cheaper

P/E (TTM) 25.5× · Pricier than median
P/B 5.98× · Pricier than 75% of peers
P/S (TTM) 0.60× · Pricier than median
P/FCF 16.3× · Pricier than 75% of peers
EV/EBITDA 11.1× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 14
FUTURE 55 · sector 57
PAST 100 · sector 36
HEALTH 49 · sector 98
DIVIDEND 73 · sector 39

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Electronics & Computer Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
TD SYNNEX Corporation SNX $251.52 $207.02 -18%
Unisplendour Corporation 000938 ¥38.59 ¥11.79 -69%
Rexel S.A RXL €38.59 €33.31 -14%
Arrow Electronics, Inc ARW $204.10 $115.40 -43%
Avnet, Inc AVT $87.13 $58.57 -33%
WPG Holdings 3702 106.50 TWD 102.31 TWD -4%
Shenzhen Huaqiang Industry Co 000062 ¥22.37 ¥7.52 -66%
Synnex Technology International Corporation 2347 85.30 TWD 86.30 TWD +1%
Nanjing Sunlord Electronics Corporation 300975 ¥37.37 ¥8.60 -77%
Beijing Tricolor Technology Co 603516 ¥106.52 ¥23.39 -78%

Compare Dicker Data Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Dicker Data Limited (DDR) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of A$8.82 versus a price of A$13.18, about −33% (overvalued).
What is the fair value of DDR?
Our model-based fair value for Dicker Data Limited is A$8.82 (as of Jul 12, 2026), built from audited fundamentals. The current price is A$13.18.
What is the quality score of DDR?
Dicker Data Limited has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Dicker Data Limited (DDR)?
Dicker Data Limited reported trailing-twelve-month revenue of about A$2.6B (latest available figure, as of Jul 12, 2026).
What is the net profit margin of DDR?
The net profit margin of Dicker Data Limited is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.
Does Dicker Data Limited pay a dividend?
Dicker Data Limited currently shows a dividend yield of about 3.97% relative to its recent price (as of Jul 12, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Dicker Data Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.