D-Link Intrinsic Value
D-Link (DLINKINDIA) median intrinsic value is ₹722.86 from 9 valuation models (range ₹199–₹1178), vs current price ₹524.75 — +37.8% upside (Trading Below Calculated Value), margin of safety 27.4%. Analyse DLINKINDIA shareholding pattern to track promoter, FII and institutional holdings.
DLINKINDIA Valuation Methods Summary — DCF, Graham Number & P/E
D-Link intrinsic value across 9 models vs current price ₹524.75 — upside/downside and value range per method. Read D-Link dividend payments for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹372.96 | ₹298.37 - ₹447.55 | -28.9% | EPS: ₹31.08, Sector P/E: 12x |
| Book Value Method | asset | ₹722.86 | ₹650.57 - ₹795.15 | +37.8% | Book Value/Share: ₹722.86, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1049.50 | ₹944.55 - ₹1154.45 | +100.0% | Revenue/Share: ₹2560.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1049.50 | ₹944.55 - ₹1154.45 | +100.0% | EBITDA: ₹156.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1178.04 | ₹942.43 - ₹1413.65 | +124.5% | CF Growth: 4.7%, Discount: 15% |
| PEG Ratio Method | growth | ₹198.91 | ₹179.02 - ₹218.80 | -62.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹256.10 | ₹230.49 - ₹281.71 | -51.2% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1049.50 | ₹944.55 - ₹1154.45 | +100.0% | ROE: 22.1%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹710.98 | ₹639.88 - ₹782.08 | +35.5% | EPS: ₹31.08, BVPS: ₹722.86 |
DLINKINDIA Intrinsic Value vs Market Price — All Valuation Models
D-Link fair value range ₹199–₹1178 vs current market price ₹524.75 across 9 valuation models. For current market price and key ratios, visit D-Link share price chart.
DLINKINDIA Intrinsic Value Analysis — Undervalued or Overvalued?
D-Link median intrinsic value ₹722.86, current price ₹524.75 — Trading Below Calculated Value by 37.8%, margin of safety 27.4%.
What is the intrinsic value of DLINKINDIA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of D-Link (DLINKINDIA) is ₹722.86 (median value). With the current market price of ₹524.75, this represents a +37.8% variance from our estimated fair value.
The valuation range spans from ₹198.91 to ₹1178.04, indicating ₹198.91 - ₹1178.04.
Is DLINKINDIA undervalued or overvalued?
Based on our multi-method analysis, D-Link (DLINKINDIA) appears to be trading below calculated value by approximately 37.8%.
DLINKINDIA Financial Health — Key Ratios vs Industry Benchmarks
D-Link 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 | 84.44 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 22.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.21x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
DLINKINDIA Cash Flow Quality — Operating & Free Cash Flow
D-Link 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 | ₹90 Cr | ₹87 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹121 Cr | ₹88 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹6 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹34 Cr | ₹25 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹75 Cr | ₹46 Cr | Positive Free Cash Flow | 8/10 |