Dalmia Bharat Sugar & Industries Intrinsic Value
DALMIASUG • Consumer Goods
Current Stock Price
₹370.10
Primary Intrinsic Value
₹288.00
Market Cap
₹592.2 Cr
+100.0%
Upside
Median Value
₹740.20
Value Range
₹111 - ₹925
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
DALMIASUG Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹288.00 | ₹230.40 - ₹345.60 | -22.2% | EPS: ₹11.52, Sector P/E: 25x |
| Book Value Method | asset | ₹925.25 | ₹832.73 - ₹1017.78 | +150.0% | Book Value/Share: ₹1832.50, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹740.20 | ₹666.18 - ₹814.22 | +100.0% | Revenue/Share: ₹2520.00, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹740.20 | ₹666.18 - ₹814.22 | +100.0% | EBITDA: ₹304.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹925.25 | ₹740.20 - ₹1110.30 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹111.03 | ₹99.93 - ₹122.13 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹213.58 | ₹192.22 - ₹234.94 | -42.3% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹689.19 | ₹620.27 - ₹758.11 | +86.2% | EPS: ₹11.52, BVPS: ₹1832.50 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
DALMIASUG Intrinsic Value Analysis
What is the intrinsic value of DALMIASUG?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Dalmia Bharat Sugar & Industries (DALMIASUG) is ₹740.20 (median value). With the current market price of ₹370.10, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹111.03 to ₹925.25, indicating ₹111.03 - ₹925.25.
Is DALMIASUG undervalued or overvalued?
Based on our multi-method analysis, Dalmia Bharat Sugar & Industries (DALMIASUG) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.95 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 3.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.78x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Dalmia Bharat Sugar & Industries
Additional stock information and data for DALMIASUG
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2024 | ₹-239 Cr | ₹-368 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹583 Cr | ₹487 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹567 Cr | ₹404 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹346 Cr | ₹346 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹59 Cr | ₹-31 Cr | Positive Operating Cash Flow | 6/10 |