D P Abhushan Intrinsic Value

DPABHUSHAN • Consumer Goods
Current Stock Price
₹1151.50
Primary Intrinsic Value
₹434.00
Market Cap
₹2533 Cr
-62.3% Downside
Median Value
₹434.00
Value Range
₹230 - ₹1200
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

DPABHUSHAN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹434.00 ₹347.20 - ₹520.80 -62.3% EPS: ₹17.36, Sector P/E: 25x
Book Value Method asset ₹230.30 ₹207.27 - ₹253.33 -80.0% Book Value/Share: ₹62.73, P/B: 2.5x
Revenue Multiple Method revenue ₹1200.00 ₹1080.00 - ₹1320.00 +4.2% Revenue/Share: ₹800.00, P/S: 1.5x
EBITDA Multiple Method earnings ₹460.60 ₹414.54 - ₹506.66 -60.0% EBITDA: ₹76.00Cr, EV/EBITDA: 12x
Simple DCF (5Y) dcf ₹460.60 ₹368.48 - ₹552.72 -60.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹345.45 ₹310.90 - ₹380.00 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹345.45 ₹310.90 - ₹380.00 -70.0% Revenue Growth: 6.0%, Adj P/E: 18.5x
ROE Based Valuation profitability ₹575.75 ₹518.18 - ₹633.33 -50.0% ROE: 29.0%, P/E Multiple: 16x
Graham Defensive Method conservative ₹345.45 ₹310.90 - ₹380.00 -70.0% EPS: ₹17.36, BVPS: ₹62.73
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check DPABHUSHAN share price latest .

Valuation Comparison Chart

DPABHUSHAN Intrinsic Value Analysis

What is the intrinsic value of DPABHUSHAN?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of D P Abhushan (DPABHUSHAN) is ₹434.00 (median value). With the current market price of ₹1151.50, this represents a -62.3% variance from our estimated fair value.

The valuation range spans from ₹230.30 to ₹1200.00, indicating ₹230.30 - ₹1200.00.

Is DPABHUSHAN undervalued or overvalued?

Based on our multi-method analysis, D P Abhushan (DPABHUSHAN) appears to be trading above calculated value by approximately 62.3%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 9.55 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 29.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 4.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 4.25x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2022 ₹17 Cr ₹15 Cr Positive Free Cash Flow 8/10
March 2021 ₹-29 Cr ₹-34 Cr Negative Cash Flow 3/10
March 2020 ₹7 Cr ₹6 Cr Positive Free Cash Flow 8/10