Dollar Industries Limited

DOLLAR NSE Consumer Discretionary Garments & Apparels
₹275.45
+1.34%
Delayed · cached 15 min

Fair value analysis

DOLLAR
Dollar Industries Limited
Consumer DiscretionaryGarments & Apparels
₹271.80
Close used for this calculation
₹426.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns16/25
Balance Sheet17/25
Efficiency16/25
Growth23/25
Strong
Quality radar
68Prof.19/25Ret.16/25Eff.16/25B.Sht17/25Growth23/25

Consensus fair value

₹426.97
Below FV
▲ +57.1% against the close used
Model range ₹161.45 – ₹852.98
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₹161.45Fair value₹426.97Bull₹852.98
FairClose
52-week traded range
52W low ₹223.3052W high ₹387.50

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

Valuation summary

Trading below the consensus fair value

Dollar Industries Limited closed at ₹271.80, 36.3% below the consensus fair value of ₹426.97 drawn from 10 valuation models.

Financial DNA score 68/100 — Strong. P/E of 13.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹333.92
+22.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹271.62
-0.1%
√(22.5 × EPS × BVPS)
EPS=18.94, BVPS=173.12
Graham Formula
₹852.98
+213.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹390.16
+43.5%
EPS × 20.6x (sector P/E)
EPS=18.94, Sector P/E=20.6x
Peter Lynch (PEG)
₹473.50
+74.2%
EPS × Growth% (PEG = 1 is fair)
EPS=18.94, g=25%
EV/EBITDA
₹709.20
+160.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.41B
Dividend Discount (DDM)
₹161.45
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.99, r=10%, g=8%
Book Value (P/B)
₹251.03
-7.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=173.12, ROE=11.8%, g=6%, r=10%
Reverse DCF
₹271.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 25%
Margin of Safety
₹346.63
+27.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=462.17, 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.