NSE: DWARKESH - Dwarikesh Sugar Industries Limited

Yield per half year: -49.19%
Dividend yield: 0.00%
Sector: Consumer Staples

Current price
37.41
Average price
58.89+57.42%

Price based on EPS
62.29+66.5%
Discount price Net Income
55.5+48.35%
10/10
90.0090.0080.0080.0070.0070.0060.0060.0050.0050.0040.0040.0030.0030.00Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 62.29
Current price = 37.41 ₹ (difference = +66.5%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 466.53
Current price = 37.41 ₹ (difference = +1 147.07%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -9.4
Current price = 37.41 ₹ (difference = -125.13%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription