Dhanuka Agritech Intrinsic Value
DHANUKA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹803.52 | ₹642.82 - ₹964.22 | -27.1% | EPS: ₹66.96, Sector P/E: 12x |
| Book Value Method | asset | ₹1558.89 | ₹1403.00 - ₹1714.78 | +41.4% | Book Value/Share: ₹1558.89, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1610.67 | ₹1449.60 - ₹1771.74 | +46.1% | Revenue/Share: ₹2013.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2204.80 | ₹1984.32 - ₹2425.28 | +100.0% | EBITDA: ₹484.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2537.71 | ₹2030.17 - ₹3045.25 | +130.2% | CF Growth: 3.3%, Discount: 15% |
| PEG Ratio Method | growth | ₹428.54 | ₹385.69 - ₹471.39 | -61.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹551.75 | ₹496.57 - ₹606.93 | -50.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2204.80 | ₹1984.32 - ₹2425.28 | +100.0% | ROE: 21.7%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹1532.52 | ₹1379.27 - ₹1685.77 | +39.0% | EPS: ₹66.96, BVPS: ₹1558.89 |
Want to compare with current market value? Check DHANUKA share price latest .
Valuation Comparison Chart
DHANUKA Intrinsic Value Analysis
What is the intrinsic value of DHANUKA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Dhanuka Agritech (DHANUKA) is ₹1558.89 (median value). With the current market price of ₹1102.40, this represents a +41.4% variance from our estimated fair value.
The valuation range spans from ₹428.54 to ₹2537.71, indicating ₹428.54 - ₹2537.71.
Is DHANUKA undervalued or overvalued?
Based on our multi-method analysis, Dhanuka Agritech (DHANUKA) appears to be trading below calculated value by approximately 41.4%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 23.45 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.28 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 21.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 25.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.01x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Dhanuka Agritech
Additional stock information and data for DHANUKA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹263 Cr | ₹192 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹135 Cr | ₹95 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹136 Cr | ₹136 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹104 Cr | ₹83 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹231 Cr | ₹168 Cr | Positive Free Cash Flow | 8/10 |