Drs Dilip Roadlines Ltd.

DRSDILIP NSE Services Logistics Solution Provider
₹117.00
-2.50%
Delayed · cached 15 min

Fair value analysis

DRSDILIP
Drs Dilip Roadlines Ltd.
ServicesLogistics Solution Provider
₹107.00
Close used for this calculation
₹84.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability17/25
Returns6/25
Balance Sheet17/25
Efficiency8/25
Growth12/25
Average
Quality radar
48Prof.17/25Ret.6/25Eff.8/25B.Sht17/25Growth12/25

Consensus fair value

₹84.66
Above FV
▼ -20.9% against the close used
Model range ₹16.22 – ₹179.44
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₹16.22Fair value₹84.66Bull₹179.44
FairClose
52-week traded range
52W low ₹52.2552W high ₹119.50

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

Valuation summary

Trading above the consensus fair value

Drs Dilip Roadlines Ltd. closed at ₹107.00, 26.4% above the consensus fair value of ₹84.66 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 38.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹52.77
-50.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹48.20
-54.9%
√(22.5 × EPS × BVPS)
EPS=2.77, BVPS=37.28 · outside Graham range (P/E 38.5, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₹124.75
+16.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹65.37
-38.9%
EPS × 23.6x (sector P/E)
EPS=2.77, Sector P/E=23.6x
Peter Lynch (PEG)
₹69.25
-35.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.77, g=25%
EV/EBITDA
₹179.44
+67.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=160M
Book Value (P/B)
₹16.22
-84.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37.28, ROE=7.7%, g=6%, r=10%
Reverse DCF
₹107.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16% | Historical: 25%
Margin of Safety
₹54.58
-49.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=72.77, 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.