Dhabriya Polywood Intrinsic Value
Dhabriya Polywood (DHABRIYA) median intrinsic value is ₹209.92 from 9 valuation models (range ₹91–₹465), vs current price ₹333.95 — -37.1% downside (Trading Above Calculated Value), margin of safety -59.1%. For current market price and key ratios, visit Dhabriya Polywood share price chart.
DHABRIYA Valuation Methods Summary — DCF, Graham Number & P/E
Dhabriya Polywood intrinsic value across 9 models vs current price ₹333.95 — upside/downside and value range per method. Browse DHABRIYA income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹337.44 | ₹269.95 - ₹404.93 | +1.0% | EPS: ₹28.12, Sector P/E: 12x |
| Book Value Method | asset | ₹90.91 | ₹81.82 - ₹100.00 | -72.8% | Book Value/Share: ₹90.91, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹194.91 | ₹175.42 - ₹214.40 | -41.6% | Revenue/Share: ₹243.64, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹305.45 | ₹274.90 - ₹336.00 | -8.5% | EBITDA: ₹56.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹209.92 | ₹167.94 - ₹251.90 | -37.1% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹179.97 | ₹161.97 - ₹197.97 | -46.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹231.71 | ₹208.54 - ₹254.88 | -30.6% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹465.45 | ₹418.90 - ₹512.00 | +39.4% | ROE: 32.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹181.82 | ₹163.64 - ₹200.00 | -45.6% | EPS: ₹28.12, BVPS: ₹90.91 |
DHABRIYA Intrinsic Value vs Market Price — All Valuation Models
Dhabriya Polywood fair value range ₹91–₹465 vs current market price ₹333.95 across 9 valuation models. Compare with Dhabriya Polywood value estimation to assess whether the stock is under or overvalued.
DHABRIYA Intrinsic Value Analysis — Undervalued or Overvalued?
Dhabriya Polywood median intrinsic value ₹209.92, current price ₹333.95 — Trading Above Calculated Value by 37.1%, margin of safety -59.1%.
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 ₹209.92 (median value). With the current market price of ₹333.95, this represents a -37.1% variance from our estimated fair value.
The valuation range spans from ₹90.91 to ₹465.45, indicating ₹90.91 - ₹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 37.1%.
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 | 3.67 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 32.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 20.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.48x | 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 |