Dhabriya Polywood Intrinsic Value
Dhabriya Polywood (DHABRIYA) median intrinsic value is ₹236.36 from 9 valuation models (range ₹118–₹465), vs current price ₹443.20 — -46.7% downside (Trading Above Calculated Value), margin of safety -87.5%. Analyse DHABRIYA FII DII holdings to track promoter, FII and institutional holdings.
DHABRIYA Valuation Methods Summary — DCF, Graham Number & P/E
Dhabriya Polywood intrinsic value across 9 models vs current price ₹443.20 — upside/downside and value range per method. For current market price and key ratios, visit Dhabriya Polywood share price today.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹369.12 | ₹295.30 - ₹442.94 | -16.7% | EPS: ₹30.76, Sector P/E: 12x |
| Book Value Method | asset | ₹118.18 | ₹106.36 - ₹130.00 | -73.3% | Book Value/Share: ₹118.18, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹206.55 | ₹185.90 - ₹227.21 | -53.4% | Revenue/Share: ₹258.18, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹349.09 | ₹314.18 - ₹384.00 | -21.2% | EBITDA: ₹64.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹209.92 | ₹167.94 - ₹251.90 | -52.6% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹196.86 | ₹177.17 - ₹216.55 | -55.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹253.46 | ₹228.11 - ₹278.81 | -42.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹465.45 | ₹418.90 - ₹512.00 | +5.0% | ROE: 24.6%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹236.36 | ₹212.72 - ₹260.00 | -46.7% | EPS: ₹30.76, BVPS: ₹118.18 |
DHABRIYA Intrinsic Value vs Market Price — All Valuation Models
Dhabriya Polywood fair value range ₹118–₹465 vs current market price ₹443.20 across 9 valuation models. Read DHABRIYA dividend payout details for the complete payout history and dividend yield track record.
DHABRIYA Intrinsic Value Analysis — Undervalued or Overvalued?
Dhabriya Polywood median intrinsic value ₹236.36, current price ₹443.20 — Trading Above Calculated Value by 46.7%, margin of safety -87.5%.
What is the intrinsic value of DHABRIYA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Dhabriya Polywood (DHABRIYA) is ₹236.36 (median value). With the current market price of ₹443.20, this represents a -46.7% variance from our estimated fair value.
The valuation range spans from ₹118.18 to ₹465.45, indicating ₹118.18 - ₹465.45.
Is DHABRIYA undervalued or overvalued?
Based on our multi-method analysis, Dhabriya Polywood (DHABRIYA) appears to be trading above calculated value by approximately 46.7%.
DHABRIYA Financial Health — Key Ratios vs Industry Benchmarks
Dhabriya Polywood 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 | 4.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 24.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 21.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.26x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
DHABRIYA Cash Flow Quality — Operating & Free Cash Flow
Dhabriya Polywood 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 | ₹17 Cr | ₹11 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹32 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹14 Cr | ₹8 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹10 Cr | ₹7 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹8 Cr | ₹4 Cr | Positive Free Cash Flow | 7/10 |