DOMS Industries Intrinsic Value
DOMS • Consumer Goods
Current Stock Price
₹2345.70
Primary Intrinsic Value
₹960.00
Market Cap
₹143.1K Cr
-69.6%
Downside
Median Value
₹711.94
Value Range
₹469 - ₹1173
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
DOMS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹960.00 | ₹768.00 - ₹1152.00 | -59.1% | EPS: ₹38.40, Sector P/E: 25x |
| Book Value Method | asset | ₹469.14 | ₹422.23 - ₹516.05 | -80.0% | Book Value/Share: ₹177.54, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹703.71 | ₹633.34 - ₹774.08 | -70.0% | Revenue/Share: ₹376.39, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹938.28 | ₹844.45 - ₹1032.11 | -60.0% | EBITDA: ₹424.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹938.28 | ₹750.62 - ₹1125.94 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹703.71 | ₹633.34 - ₹774.08 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹711.94 | ₹640.75 - ₹783.13 | -69.6% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹1172.85 | ₹1055.57 - ₹1290.13 | -50.0% | ROE: 22.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹703.71 | ₹633.34 - ₹774.08 | -70.0% | EPS: ₹38.40, BVPS: ₹177.54 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
DOMS Intrinsic Value Analysis
What is the intrinsic value of DOMS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of DOMS Industries (DOMS) is ₹711.94 (median value). With the current market price of ₹2345.70, this represents a -69.6% variance from our estimated fair value.
The valuation range spans from ₹469.14 to ₹1172.85, indicating ₹469.14 - ₹1172.85.
Is DOMS undervalued or overvalued?
Based on our multi-method analysis, DOMS Industries (DOMS) appears to be trading above calculated value by approximately 69.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.83 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 22.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 18.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.51x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for DOMS Industries
Additional stock information and data for DOMS
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹183 Cr | ₹113 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹183 Cr | ₹-46 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹173 Cr | ₹105 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹51 Cr | ₹34 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹15 Cr | ₹6 Cr | Positive Free Cash Flow | 7/10 |