Dhampur Sugar Mills Ltd.

DHAMPURSUG NSE Fast Moving Consumer Goods Sugar
₹163.90
-1.46%
Delayed · cached 15 min

Fair value analysis

DHAMPURSUG
Dhampur Sugar Mills Ltd.
Fast Moving Consumer GoodsSugar
₹166.33
Close used for this calculation
₹322.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability4/25
Returns15/25
Balance Sheet14/25
Efficiency16/25
Growth11/25
Average
Quality radar
49Prof.4/25Ret.15/25Eff.16/25B.Sht14/25Growth11/25

Consensus fair value

₹322.86
Below FV
▲ +94.1% against the close used
Model range ₹25.87 – ₹634.16
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹25.87Fair value₹322.86Bull₹634.16
FairClose
52-week traded range
52W low ₹110.4852W high ₹189.76

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Dhampur Sugar Mills Ltd. closed at ₹166.33, 48.5% below the consensus fair value of ₹322.86 drawn from 8 valuation models.

Financial DNA score 49/100 — Average. P/E of 15.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹634.16
+281.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹214.91
+29.2%
√(22.5 × EPS × BVPS)
EPS=10.12, BVPS=202.84
P/E Fair Value
₹156.86
-5.7%
EPS × 15.5x (sector P/E)
EPS=10.12, Sector P/E=15.5x
EV/EBITDA
₹229.42
+37.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.35B
Dividend Discount (DDM)
₹25.87
-84.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.03, r=10%, g=2%
Book Value (P/B)
₹71.57
-57.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=202.84, ROE=5.5%, g=3%, r=10%
Reverse DCF
₹166.33
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 0%
Margin of Safety
₹251.48
+51.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=335.31, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.