EN DE

Data#3 Limited (DTL) Fair Value & Analysis

Technology · AU · Market cap A$1.5B

D3 Data#3 Limited DTL · AU
PriceA$9.94
Fair ValueA$6.22
Upside-37.4%
Quality69/100
Watch Data#3 Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.5% net margin
Low debt · generates free cash flow
3.01% dividend yield
Mixed vs. peers (8/15)
Moderate moat 58/100
Evidence: High Range A$4.66 – A$7.77 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price +5.4% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (A$7.77). The favourable scenario is already priced in.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$10.03 A$3.78 Fair Value A$6.22 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$3.78 – A$10.03 · fair‑value band A$4.66 – A$7.77 · the A$9.94 price screens above the A$6.22 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

Data#3 Limited (DTL) currently trades at A$9.94, while our model-based Fair Value estimate is A$6.22, implying the stock looks roughly 37.4% overvalued today. The Quality Score stands at 69/100 (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, Data#3 Limited generated revenue of A$885M at a net margin of 5.5%. Revenue grew 8.1% year over year. It earns a return on equity of 60.2%. The balance sheet holds a net cash position of A$338M. Fundamentals as of Jul 12, 2026

Our scenario range runs from A$4.66 (bear case) to A$7.77 (bull case); at A$9.94, 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 about 1% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at -37%, DTL 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$9.99 A$13.15 A$17.16 80
Residual Income A$1.56 A$1.89 A$7.80 76
Rev-Margin DCF A$7.34 A$9.64 A$12.36 74
All 26 models by family
DCF Models
FCF DCF A$9.97 A$13.66 A$18.69 38
Owner Earnings A$5.54 A$7.10 A$9.23 31
5Y Revenue Exit A$7.34 A$9.54 A$12.26 39
5Y EBITDA Exit A$7.56 A$9.96 A$12.69 41
5Y P/E Exit A$7.84 A$10.48 A$13.23 38
10Y Revenue Exit A$8.24 A$10.42 A$13.23 36
10Y EBITDA Exit A$8.46 A$10.69 A$13.53 37
10Y P/E Exit A$8.62 A$11.02 A$13.91 35
Earnings-Based
Graham-Dodd A$2.11 A$7.12 A$9.55 54
Lynch FV A$1.63 A$2.32 A$3.02 50
PEG = 1.0 A$1.63 A$2.32 A$3.02 46
EPV A$4.29 A$4.57 A$4.79 59
Dividend Discount
Gordon GGM A$2.02 A$3.64 A$5.01 70
DDM Multi-Stage A$2.02 A$3.25 A$3.88 61
Multiples
P/E Multiple A$4.66 A$6.22 A$7.77 63
P/S Multiple A$3.96 A$5.28 A$6.60 58
P/B Multiple A$1.22 A$1.63 A$2.04 55
EV/EBIT A$7.49 A$9.21 A$10.94 53
EV/EBITDA A$6.45 A$7.84 A$9.22 54
EV/Revenue A$5.80 A$7.29 A$8.79 43
Asset-Based
NCAV (Graham) A$0.2700 A$0.3600 A$0.5400 50
Growth DCF
Growth DCF A$9.99 A$13.15 A$17.16 80
Rev-Margin DCF A$7.34 A$9.64 A$12.36 74
Economic Profit
Residual Income A$1.56 A$1.89 A$7.80 76
ROIC Compounder A$4.29 A$4.57 A$4.79 72
Growth Earnings
Growth-Adj P/E A$3.99 A$5.70 A$7.41 68

Widest divergence: DCF Models (A$10.42) versus Asset-Based (A$0.3600). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) A$885M
Revenue growth (YoY) +8.1%
Net margin 5.5%
Return on equity 60.2%
Free cash flow A$124M FY2025
P/E ratio 29.7
More key figures
Operating margin 6.5%
EPS (TTM) A$0.3200
Dividend yield 3.0%
EPS growth (YoY) +48.1%
Net cash A$338M FY2025

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 69 · Market factors (momentum, volatility) 70

Profitability 59
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 81
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

Data#3 Limited provides information technology solutions and services in Australia. It operates through three segments: Software Solutions, Infrastructure Solutions, and Services.

Full company description

Data#3 Limited provides information technology solutions and services in Australia. It operates through three segments: Software Solutions, Infrastructure Solutions, and Services. The company offers hybrid cloud solutions, such as public cloud Azure and modern data center solutions; modern workplace solutions, including collaboration, Microsoft 365 copilot, end user devices, and systems management; and security solutions comprising data security and privacy, cloud security, identity and access management, infrastructure end point security, and security monitoring and analytics. It also provides data and AI solutions, such as business analytics, customer management, Internet of things, location-based analytics, and technology intelligence; and connectivity solutions, which include IT-OT networking, SD-WAN, and software-defined and wireless networks. In addition, the company offers consulting, procurement, project, managed, and resourcing services; software licensing and vendor branded maintenance services; and recruitment, managed, and maintenance services. It serves customers in healthcare, education, and government industries. Data#3 Limited was founded in 1977 and is headquartered in Brisbane, Australia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Data#3 Limited reported revenue of A$853M in FY2025 versus A$2.0B in FY2021, a compound −18.7%/yr. Reported net income was A$48.2M in FY2025, compounding +17.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
A$853M
Latest YoY
+5.8%
Avg. growth/yr (3Y)
−27.0%
Avg. growth/yr (5Y)
−12.1%
Avg. growth/yr (25Y)
+7.8%
Revenue −18.7%/yr
FY21 A$2.0B
FY22 A$2.2B
FY23 A$809M
FY24 A$806M
FY25 A$853M
Net income +17.3%/yr
FY21 A$25.4M
FY22 A$30.3M
FY23 A$37.0M
FY24 A$43.3M
FY25 A$48.2M

DTL screens 37% overvalued. Compare with International Business Machines 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). "Data#3 Limited Fair Value". https://www.fairvalue-calculator.com/stock/DTL

Peer Group

Information Technology Services · 480 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 69 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 60% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 8% · Above median
Dividend yield (TTM) 3.0% · Above median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 29.7× · Pricier than median
P/B 12.35× · Pricier than 75% of peers
P/S (TTM) 1.18× · Pricier than median
P/FCF 8.4× · Pricier than median
EV/EBITDA 10.9× · Pricier than median
PEG 3.68× · Pricier than 75% of peers

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 20
FUTURE 41 · sector 29
PAST 100 · sector 36
HEALTH 100 · sector 97
DIVIDEND 60 · sector 37

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

Insider activity: 45/100

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 Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare Data#3 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 Data#3 Limited (DTL) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of A$6.22 versus a price of A$9.94, about −37% (overvalued).
What is the fair value of DTL?
Our model-based fair value for Data#3 Limited is A$6.22 (as of Jul 12, 2026), built from audited fundamentals. The current price is A$9.94.
What is the quality score of DTL?
Data#3 Limited has a Quality Score of 69/100. 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 Data#3 Limited (DTL)?
Data#3 Limited reported trailing-twelve-month revenue of about A$885M (latest available figure, as of Jul 12, 2026).
What is the net profit margin of DTL?
The net profit margin of Data#3 Limited is about 5.5%, meaning it keeps roughly 5.5% of revenue as net income. Based on the latest reported figures.
Does Data#3 Limited pay a dividend?
Data#3 Limited currently shows a dividend yield of about 3.06% 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 Data#3 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.