Daulat Securities Intrinsic Value

DAULAT • Financial Services
Current Stock Price
₹33.28
Primary Intrinsic Value
₹35.20
Market Cap
₹16.6 Cr
+144.9% Upside
Median Value
₹81.50
Value Range
₹35 - ₹82
Assessment
Trading Below Calculated Value
Safety Margin
59.2%

DAULAT Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹35.20 ₹31.68 - ₹38.72 +5.8% Book Value/Share: ₹44.00, P/B: 0.8x
Simple DCF (5Y) dcf ₹81.50 ₹65.20 - ₹97.80 +144.9% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

DAULAT Intrinsic Value Analysis

What is the intrinsic value of DAULAT?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Daulat Securities (DAULAT) is ₹81.50 (median value). With the current market price of ₹33.28, this represents a +144.9% variance from our estimated fair value.

The valuation range spans from ₹35.20 to ₹81.50, indicating ₹35.20 - ₹81.50.

Is DAULAT undervalued or overvalued?

Based on our multi-method analysis, Daulat Securities (DAULAT) appears to be trading below calculated value by approximately 144.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.09 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -9.1% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 159.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-2 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2024 ₹3 Cr ₹2 Cr Positive Free Cash Flow 7/10
March 2023 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2022 ₹3 Cr ₹2 Cr Positive Free Cash Flow 7/10
March 2021 ₹1 Cr ₹1 Cr Positive Free Cash Flow 7/10