Dwarikesh Sugar Industries Ltd
NSE:DWARKESH

Watchlist Manager
Dwarikesh Sugar Industries Ltd Logo
Dwarikesh Sugar Industries Ltd
NSE:DWARKESH
Watchlist
Price: 37.31 INR 0.35% Market Closed
Market Cap: 6.9B INR

Intrinsic Value

The intrinsic value of one DWARKESH stock under the Base Case scenario is 75.45 INR. Compared to the current market price of 37.31 INR, Dwarikesh Sugar Industries Ltd is Undervalued by 51%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DWARKESH Intrinsic Value
75.45 INR
Undervaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Dwarikesh Sugar Industries Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about DWARKESH?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DWARKESH valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Dwarikesh Sugar Industries Ltd.

Explain Valuation
Compare DWARKESH to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DWARKESH?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dwarikesh Sugar Industries Ltd

Current Assets 4.9B
Cash & Short-Term Investments 2.9B
Receivables 17.1m
Other Current Assets 2B
Non-Current Assets 5.4B
Long-Term Investments 14.7m
PP&E 5.3B
Other Non-Current Assets 68.5m
Current Liabilities 1.3B
Accounts Payable 75.6m
Other Current Liabilities 1.3B
Non-Current Liabilities 1.4B
Long-Term Debt 759m
Other Non-Current Liabilities 627.2m
Efficiency

Free Cash Flow Analysis
Dwarikesh Sugar Industries Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Dwarikesh Sugar Industries Ltd

Revenue
14.2B INR
Cost of Revenue
-11.1B INR
Gross Profit
3.1B INR
Operating Expenses
-2.7B INR
Operating Income
482.7m INR
Other Expenses
-332.2m INR
Net Income
150.5m INR
Fundamental Scores

DWARKESH Profitability Score
Profitability Due Diligence

Dwarikesh Sugar Industries Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Declining Net Margin
42/100
Profitability
Score

Dwarikesh Sugar Industries Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

DWARKESH Solvency Score
Solvency Due Diligence

Dwarikesh Sugar Industries Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Long-Term Solvency
Low D/E
73/100
Solvency
Score

Dwarikesh Sugar Industries Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DWARKESH Price Targets Summary
Dwarikesh Sugar Industries Ltd

Wall Street analysts forecast DWARKESH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DWARKESH is 73.44 INR with a low forecast of 72.72 INR and a high forecast of 75.6 INR.

Lowest
Price Target
72.72 INR
95% Upside
Average
Price Target
73.44 INR
97% Upside
Highest
Price Target
75.6 INR
103% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DWARKESH is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DWARKESH stock?

The intrinsic value of one DWARKESH stock under the Base Case scenario is 75.45 INR.

Is DWARKESH stock undervalued or overvalued?

Compared to the current market price of 37.31 INR, Dwarikesh Sugar Industries Ltd is Undervalued by 51%.

Back to Top