DB Corp Intrinsic Value
DBCORP • Media
Current Stock Price
₹185.96
Primary Intrinsic Value
₹314.40
Market Cap
₹3310 Cr
+14.6%
Upside
Median Value
₹213.03
Value Range
₹125 - ₹314
Assessment
Trading Below Median Value
Safety Margin
12.7%
DBCORP Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹314.40 | ₹251.52 - ₹377.28 | +69.1% | EPS: ₹20.96, Sector P/E: 15x |
| Book Value Method | asset | ₹125.00 | ₹112.50 - ₹137.50 | -32.8% | Book Value/Share: ₹125.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹142.70 | ₹128.43 - ₹156.97 | -23.3% | Revenue/Share: ₹142.70, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹213.03 | ₹191.73 - ₹234.33 | +14.6% | EBITDA: ₹632.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹196.30 | ₹157.04 - ₹235.56 | +5.6% | CF Growth: 2.6%, Discount: 15% |
| PEG Ratio Method | growth | ₹134.14 | ₹120.73 - ₹147.55 | -27.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹215.89 | ₹194.30 - ₹237.48 | +16.1% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹295.73 | ₹266.16 - ₹325.30 | +59.0% | ROE: 16.9%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹242.80 | ₹218.52 - ₹267.08 | +30.6% | EPS: ₹20.96, BVPS: ₹125.00 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
DBCORP Intrinsic Value Analysis
What is the intrinsic value of DBCORP?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of DB Corp (DBCORP) is ₹213.03 (median value). With the current market price of ₹185.96, this represents a +14.6% variance from our estimated fair value.
The valuation range spans from ₹125.00 to ₹314.40, indicating ₹125.00 - ₹314.40.
Is DBCORP undervalued or overvalued?
Based on our multi-method analysis, DB Corp (DBCORP) appears to be trading below median value by approximately 14.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 6.24 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 16.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 22.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.83x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for DB Corp
Additional stock information and data for DBCORP
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹414 Cr | ₹409 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹579 Cr | ₹389 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹244 Cr | ₹172 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹371 Cr | ₹259 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹374 Cr | ₹306 Cr | Positive Free Cash Flow | 8/10 |