DB Corp Intrinsic Value
DB Corp (DBCORP) median intrinsic value is ₹167.19 from 10 valuation models (range ₹89–₹233), vs current price ₹184.06 — -9.2% downside (Trading Near Calculated Value), margin of safety -10.1%. Check DB Corp market worth to track the company's total market size over time.
DBCORP Valuation Methods Summary — DCF, Graham Number & P/E
DB Corp intrinsic value across 10 models vs current price ₹184.06 — upside/downside and value range per method. For current market price and key ratios, visit DB Corp share price chart.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹209.40 | ₹167.52 - ₹251.28 | +13.8% | EPS: ₹13.96, Sector P/E: 15x |
| Book Value Method | asset | ₹136.46 | ₹122.81 - ₹150.11 | -25.9% | Book Value/Share: ₹136.46, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹132.58 | ₹119.32 - ₹145.84 | -28.0% | Revenue/Share: ₹132.58, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹159.10 | ₹143.19 - ₹175.01 | -13.6% | EBITDA: ₹472.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹190.37 | ₹152.30 - ₹228.44 | +3.4% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹89.34 | ₹80.41 - ₹98.27 | -51.5% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹143.79 | ₹129.41 - ₹158.17 | -21.9% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹167.19 | ₹150.47 - ₹183.91 | -9.2% | ROE: 10.2%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹207.03 | ₹186.33 - ₹227.73 | +12.5% | EPS: ₹13.96, BVPS: ₹136.46 |
| Dividend Yield Method | dividend | ₹233.33 | ₹210.00 - ₹256.66 | +26.8% | DPS: ₹7.00, Target Yield: 3.0% |
DBCORP Intrinsic Value vs Market Price — All Valuation Models
DB Corp fair value range ₹89–₹233 vs current market price ₹184.06 across 10 valuation models. See DBCORP price to book ratio to compare market price against book value per share.
DBCORP Intrinsic Value Analysis — Undervalued or Overvalued?
DB Corp median intrinsic value ₹167.19, current price ₹184.06 — Trading Near Calculated Value by 9.2%, margin of safety -10.1%.
What is the intrinsic value of DBCORP?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of DB Corp (DBCORP) is ₹167.19 (median value). With the current market price of ₹184.06, this represents a -9.2% variance from our estimated fair value.
The valuation range spans from ₹89.34 to ₹233.33, indicating ₹89.34 - ₹233.33.
Is DBCORP undervalued or overvalued?
Based on our multi-method analysis, DB Corp (DBCORP) appears to be trading near calculated value by approximately 9.2%.
DBCORP Financial Health — Key Ratios vs Industry Benchmarks
DB Corp 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 |
|---|---|---|---|---|
| Current Ratio | 5.07 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 10.2% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 18.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.74x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
DBCORP Cash Flow Quality — Operating & Free Cash Flow
DB Corp 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 2026 | ₹365 Cr | ₹279 Cr | Positive Free Cash Flow | 8/10 |
| 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 |