Undervalued DCF
Free cash flow last year *(1+Sales growth 5Years*0.01)/1.1*((1+(1+Sales growth 5Years*0.01)/(1.1))+(1+Sales growth 5Years *0.01)*(1+Sales growth 5Years*0.01)/(1.1*1.1)*(1+(1+Sales growth 5Years*0.01)/(1.1)*(1+(1+Sales growth 5Years*0.01)/(1.1)*(1+(1+Sales growth 5Years*0.01/2)/(1.1)*(1+(1+Sales growth 5Years*0.01/2)/(1.1)*(1+(1+Sales growth 5Years*0.01/2)/(1.1)*(1+(1+Sales growth 5Years*0.01/2)/(1.1)*(1+(1+Sales growth 5Years*0.01/2)/(1.1)+(1+Sales growth 5Years)/(Sales growth 5Years -0.1)))))))))+Cash Equivalents - Debt > Market Capitalization*1.5 AND Market Capitalization > 100
303 results found: Showing page 1 of 13
| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | Free Cash Flow Rs.Cr. | Sales Var 5Yrs % | Cash Rs.Cr. |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Monotype India | 0.48 | 4.67 | 33.75 | 0.00 | -0.08 | -102.68 | 0.00 | -100.00 | 285.75 | 7.97 | 50.05 | 0.25 |
| 2. | IMEC Services | 215.45 | 1.66 | 40.94 | 0.00 | -0.22 | -145.83 | 0.21 | -81.90 | 177.14 | 8.62 | 57.52 | 0.05 |
| 3. | Ksolves India | 286.85 | 21.92 | 680.18 | 5.40 | 8.41 | -8.49 | 39.67 | 13.93 | 157.26 | 26.88 | 68.46 | 17.69 |
| 4. | Waaree Renewab. | 944.70 | 27.89 | 9848.17 | 0.11 | 116.35 | 117.22 | 774.78 | 47.73 | 82.31 | 201.29 | 208.91 | 194.56 |
| 5. | Studio LSD | 14.10 | 63.08 | 73.17 | 0.00 | -3.49 | -149.64 | 39.27 | -37.20 | 72.75 | 5.70 | 17.38 | 50.17 |
| 6. | Dam Capital Advi | 210.90 | 13.29 | 1490.76 | 0.47 | 52.11 | 140.14 | 106.99 | 69.13 | 64.78 | 82.56 | 39.96 | 236.05 |
| 7. | Sigma Solve | 50.50 | 22.68 | 519.02 | 0.10 | 6.66 | 61.80 | 25.59 | 50.09 | 58.79 | 17.81 | 48.78 | 4.68 |
| 8. | Trade-Wings | 235.70 | 16.00 | 70.71 | 0.00 | -1.94 | -46.97 | 58.90 | 12.25 | 55.63 | 6.28 | 0.11 | 1.66 |
| 9. | Sheshadri Indus. | 20.90 | 1.92 | 10.37 | 0.00 | 1.48 | 20.33 | 7.57 | -5.38 | 55.37 | 4.30 | 19.03 | 0.02 |
| 10. | Arrow Greentech | 519.00 | 15.37 | 783.06 | 0.77 | 15.74 | -15.65 | 61.07 | -5.81 | 53.25 | 60.83 | 61.68 | 60.27 |
| 11. | Unique Organics | 102.30 | 7.97 | 60.90 | 0.00 | 2.23 | -41.47 | 19.18 | -46.15 | 50.11 | 13.67 | 37.18 | 18.35 |
| 12. | Taparia Tools | 12.14 | 0.13 | 18.43 | 411.86 | 40.51 | 31.70 | 259.39 | 15.80 | 47.88 | 72.15 | 14.13 | 4.31 |
| 13. | Shine Fashions | 39.00 | 10.95 | 96.94 | 0.04 | 5.01 | 59.55 | 43.13 | 28.06 | 47.55 | 1.89 | 59.03 | 6.87 |
| 14. | Shri Gang Indus | 71.39 | 11.23 | 130.50 | 0.00 | 1.70 | -90.57 | 85.84 | -11.89 | 42.66 | 38.87 | 698.30 | 0.37 |
| 15. | Oriana Power Ltd | 2285.00 | 20.07 | 4642.93 | 0.00 | 121.63 | 149.88 | 781.18 | 117.27 | 42.31 | 150.41 | 115.44 | 199.15 |
| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | Free Cash Flow Rs.Cr. | Sales Var 5Yrs % | Cash Rs.Cr. |
| 16. | Onesource Indus. | 8.00 | 143.86 | 415.75 | 0.00 | 1.42 | 173.08 | 31.32 | 111.05 | 42.03 | 0.23 | 411.83 | 0.07 |
| 17. | Ashoka Buildcon | 168.00 | 3.11 | 4716.14 | 0.00 | 90.69 | -54.50 | 1851.18 | -25.62 | 39.70 | 1572.72 | 14.63 | 1372.07 |
| 18. | Ajwa Fun World | 46.55 | 0.55 | 29.75 | 0.00 | 54.39 | 10978.00 | 0.00 | 100.00 | 36.64 | 7.58 | 6.62 | 0.62 |
| 19. | Digicontent | 31.50 | 9.17 | 183.29 | 0.00 | 9.52 | -11.93 | 131.79 | 15.02 | 36.46 | 68.59 | 11.32 | 1.76 |
| 20. | Amal | 645.60 | 20.58 | 798.14 | 0.16 | 6.06 | 9.58 | 54.00 | 79.64 | 36.32 | 46.19 | 32.93 | 0.87 |
| 21. | Reliance Infra. | 139.00 | 1.19 | 5679.97 | 0.00 | 2575.30 | 50.47 | 6234.91 | -14.10 | 34.01 | 2201.00 | 4.10 | 2929.92 |
| 22. | Dreamfolks Servi | 111.25 | 9.17 | 592.63 | 0.00 | 11.22 | -30.25 | 205.52 | -35.14 | 33.70 | 56.70 | 28.62 | 49.64 |
| 23. | IIFL Capital | 316.75 | 16.84 | 9846.73 | 0.94 | 85.15 | -58.84 | 572.08 | -11.36 | 33.27 | 922.17 | 27.16 | 4072.78 |
| 24. | Escorp Asset Mgt | 146.45 | 12.74 | 162.80 | 0.00 | 1.79 | -66.23 | 1.65 | -70.59 | 32.96 | 14.74 | 161.59 | 20.61 |
| 25. | Gyan Developers | 43.00 | 10.00 | 12.90 | 0.00 | -0.02 | -100.00 | 0.00 | 32.01 | 2.46 | 33.83 | 1.56 |
Results per page