D P Abhushan Intrinsic Value

DPABHUSHAN • Consumer Goods
Current Stock Price
₹1463.50
Primary Intrinsic Value
₹439.05
Market Cap
₹3220 Cr
-70.0% Downside
Median Value
₹439.05
Value Range
₹293 - ₹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 ₹439.05 ₹351.24 - ₹526.86 -70.0% EPS: ₹17.36, Sector P/E: 25x
Book Value Method asset ₹292.70 ₹263.43 - ₹321.97 -80.0% Book Value/Share: ₹62.73, P/B: 2.5x
Revenue Multiple Method revenue ₹1200.00 ₹1080.00 - ₹1320.00 -18.0% Revenue/Share: ₹800.00, P/S: 1.5x
EBITDA Multiple Method earnings ₹585.40 ₹526.86 - ₹643.94 -60.0% EBITDA: ₹76.00Cr, EV/EBITDA: 12x
Simple DCF (5Y) dcf ₹585.40 ₹468.32 - ₹702.48 -60.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹439.05 ₹395.15 - ₹482.96 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹439.05 ₹395.15 - ₹482.96 -70.0% Revenue Growth: 6.0%, Adj P/E: 18.5x
ROE Based Valuation profitability ₹731.75 ₹658.58 - ₹804.93 -50.0% ROE: 29.0%, P/E Multiple: 16x
Graham Defensive Method conservative ₹439.05 ₹395.15 - ₹482.96 -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 ₹439.05 (median value). With the current market price of ₹1463.50, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹292.70 to ₹1200.00, indicating ₹292.70 - ₹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 70.0%.

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
Debt to Equity Ratio 3.00 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
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