Darjeeling Industries Intrinsic Value
Darjeeling Industries (DARJEELING) median intrinsic value is ₹32.98 from 8 valuation models (range ₹13–₹47), vs current price ₹41.50 — -20.5% downside (Trading Above Calculated Value), margin of safety -25.8%. Browse DARJEELING balance sheet details for revenue, profit, balance sheet and cash flow data.
DARJEELING Valuation Methods Summary — DCF, Graham Number & P/E
Darjeeling Industries intrinsic value across 8 models vs current price ₹41.50 — upside/downside and value range per method. Also explore DARJEELING share price charts to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹34.80 | ₹27.84 - ₹41.76 | -16.1% | EPS: ₹2.90, Sector P/E: 12x |
| Book Value Method | asset | ₹13.33 | ₹12.00 - ₹14.66 | -67.9% | Book Value/Share: ₹16.67, P/B: 0.8x |
| Revenue Multiple Method | revenue | ₹13.33 | ₹12.00 - ₹14.66 | -67.9% | Revenue/Share: ₹13.33, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹33.33 | ₹30.00 - ₹36.66 | -19.7% | EBITDA: ₹2.00Cr, EV/EBITDA: 5x |
| PEG Ratio Method | growth | ₹18.56 | ₹16.70 - ₹20.42 | -55.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹23.90 | ₹21.51 - ₹26.29 | -42.4% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹46.67 | ₹42.00 - ₹51.34 | +12.5% | ROE: 20.0%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹32.98 | ₹29.68 - ₹36.28 | -20.5% | EPS: ₹2.90, BVPS: ₹16.67 |
DARJEELING Intrinsic Value vs Market Price — All Valuation Models
Darjeeling Industries fair value range ₹13–₹47 vs current market price ₹41.50 across 8 valuation models. For current market price and key ratios, visit DARJEELING stock price BSE.
DARJEELING Intrinsic Value Analysis — Undervalued or Overvalued?
Darjeeling Industries median intrinsic value ₹32.98, current price ₹41.50 — Trading Above Calculated Value by 20.5%, margin of safety -25.8%.
What is the intrinsic value of DARJEELING?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Darjeeling Industries (DARJEELING) is ₹32.98 (median value). With the current market price of ₹41.50, this represents a -20.5% variance from our estimated fair value.
The valuation range spans from ₹13.33 to ₹46.67, indicating ₹13.33 - ₹46.67.
Is DARJEELING undervalued or overvalued?
Based on our multi-method analysis, Darjeeling Industries (DARJEELING) appears to be trading above calculated value by approximately 20.5%.
DARJEELING Financial Health — Key Ratios vs Industry Benchmarks
Darjeeling Industries financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Return on Equity | 20.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 23.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.33x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
DARJEELING Cash Flow Quality — Operating & Free Cash Flow
Darjeeling Industries operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹12 Cr | ₹8 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-5 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |