Avenue Supermarts DMart Intrinsic Value
DMART Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1099.11 | ₹879.29 - ₹1318.93 | -70.0% | EPS: ₹42.12, Sector P/E: 12x |
| Book Value Method | asset | ₹732.74 | ₹659.47 - ₹806.01 | -80.0% | Book Value/Share: ₹329.14, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1099.11 | ₹989.20 - ₹1209.02 | -70.0% | Revenue/Share: ₹1025.87, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1465.48 | ₹1318.93 - ₹1612.03 | -60.0% | EBITDA: ₹4932.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1465.48 | ₹1172.38 - ₹1758.58 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1099.11 | ₹989.20 - ₹1209.02 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1099.11 | ₹989.20 - ₹1209.02 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1831.85 | ₹1648.66 - ₹2015.04 | -50.0% | ROE: 12.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹1099.11 | ₹989.20 - ₹1209.02 | -70.0% | EPS: ₹42.12, BVPS: ₹329.14 |
Want to compare with current market value? Check DMART share price latest .
Valuation Comparison Chart
DMART Intrinsic Value Analysis
What is the intrinsic value of DMART?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Avenue Supermarts DMart (DMART) is ₹1099.11 (median value). With the current market price of ₹3663.70, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹732.74 to ₹1831.85, indicating ₹732.74 - ₹1831.85.
Is DMART undervalued or overvalued?
Based on our multi-method analysis, Avenue Supermarts DMart (DMART) appears to be trading above calculated value by approximately 70.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 9.39 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.14 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 12.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.75x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Avenue Supermarts DMart
Additional stock information and data for DMART
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹2,463 Cr | ₹1,371 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹2,746 Cr | ₹1,512 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹2,630 Cr | ₹1,474 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1,372 Cr | ₹727 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1,375 Cr | ₹820 Cr | Positive Free Cash Flow | 8/10 |