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
273 results found: Showing page 1 of 11
| 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 | 0.59 | 4.03 | 41.48 | 0.00 | -0.22 | -110.68 | 0.00 | -100.00 | 285.75 | 7.97 | 50.05 | 0.08 |
| 2. | IMEC Services | 227.90 | 1.71 | 43.30 | 0.00 | -0.55 | -22.22 | 0.01 | -98.51 | 177.14 | 8.62 | 57.52 | 3.90 |
| 3. | Ksolves India | 322.00 | 24.01 | 763.64 | 4.81 | 6.43 | -28.16 | 37.67 | 19.32 | 171.97 | 26.88 | 68.46 | 10.48 |
| 4. | Waaree Renewab. | 1055.40 | 37.85 | 11002.19 | 0.09 | 86.54 | 203.97 | 603.10 | 155.26 | 82.14 | 201.00 | 281.38 | 193.43 |
| 5. | Sigma Solve | 467.50 | 23.45 | 477.02 | 0.11 | 5.19 | 31.81 | 20.66 | 29.12 | 58.79 | 17.81 | 48.78 | 10.67 |
| 6. | Sheshadri Indus. | 23.56 | 2.27 | 11.69 | 0.00 | -1.27 | 266.10 | 6.34 | -1.25 | 55.37 | 4.30 | 19.03 | 0.06 |
| 7. | Arrow Greentech | 568.45 | 15.91 | 857.07 | 0.70 | 10.92 | -45.91 | 41.60 | -37.07 | 53.25 | 60.83 | 61.68 | 45.80 |
| 8. | Unique Organics | 117.75 | 7.60 | 70.10 | 0.00 | 2.33 | -36.34 | 32.52 | 4.57 | 50.11 | 13.67 | 37.18 | 15.39 |
| 9. | Taparia Tools | 12.74 | 0.15 | 19.34 | 392.46 | 34.58 | 15.00 | 241.67 | 14.44 | 47.88 | 72.15 | 14.13 | 7.04 |
| 10. | Indo Gulf Inds. | 2.15 | 0.43 | 2.06 | 0.00 | 1.04 | -61.90 | 69.96 | 11.28 | 45.19 | 3.59 | 35.94 | 0.83 |
| 11. | Natl. Aluminium | 210.94 | 6.76 | 38732.76 | 4.98 | 1049.48 | 78.36 | 3806.94 | 33.29 | 43.96 | 4640.57 | 14.66 | 5426.73 |
| 12. | Algoquant Fin | 71.88 | 106.34 | 2020.52 | 0.00 | 4.55 | -67.52 | 54.50 | -16.96 | 43.49 | 56.54 | 181.37 | 117.32 |
| 13. | Shri Gang Indus | 91.81 | 5.89 | 164.61 | 0.00 | 0.96 | -59.15 | 85.41 | 6.95 | 42.66 | 38.87 | 698.30 | 0.47 |
| 14. | Oriana Power Ltd | 2569.00 | 32.92 | 5219.99 | 0.00 | 109.97 | 126.35 | 627.62 | 96.86 | 42.28 | 150.41 | 115.44 | 70.41 |
| 15. | Onesource Indus. | 8.37 | 218.58 | 434.97 | 0.00 | 0.98 | 790.91 | 20.18 | 366.05 | 40.37 | 0.23 | 411.83 | 0.02 |
| 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. | Ashoka Buildcon | 193.98 | 3.09 | 5445.47 | 0.00 | 226.89 | 44.61 | 1887.07 | -23.46 | 39.70 | 1572.72 | 14.63 | 376.68 |
| 17. | Ajwa Fun World | 33.48 | 21.40 | 0.00 | -0.16 | -111.35 | 0.02 | -98.95 | 36.64 | 7.58 | 6.62 | 0.08 | |
| 18. | Digicontent | 35.84 | 9.78 | 208.14 | 0.00 | -2.33 | -437.68 | 110.45 | 5.93 | 36.46 | 68.59 | 11.32 | 1.76 |
| 19. | Dreamfolks Servi | 112.36 | 8.61 | 598.70 | 1.78 | 21.27 | 23.79 | 348.95 | 8.77 | 33.70 | 56.70 | 28.62 | 58.69 |
| 20. | IIFL Capital | 278.25 | 12.24 | 8634.49 | 1.08 | 175.54 | -3.76 | 617.37 | -3.52 | 33.27 | 922.17 | 27.16 | 4010.17 |
| 21. | Escorp Asset Mgt | 132.05 | 9.02 | 146.79 | 0.00 | 0.73 | -85.34 | 0.59 | -89.23 | 32.96 | 14.74 | 161.59 | 19.21 |
| 22. | Gyan Developers | 58.50 | 13.50 | 17.55 | 0.00 | -0.01 | 0.00 | 0.09 | 32.01 | 2.46 | 33.83 | 2.52 | |
| 23. | South. Magnesium | 115.85 | 26.33 | 34.76 | 0.00 | -0.10 | -105.62 | 0.22 | -96.30 | 31.16 | 4.73 | 50.87 | 6.14 |
| 24. | CapitalNumbers | 117.05 | 11.08 | 285.92 | 0.00 | 12.11 | 5.40 | 49.54 | 6.33 | 30.45 | 17.64 | 27.65 | 88.12 |
| 25. | Indus Towers | 356.00 | 9.85 | 95966.65 | 0.00 | 1736.80 | -9.82 | 8057.60 | 9.14 | 28.99 | 13387.90 | 34.90 | 1856.10 |
Results per page