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
255 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. | Ksolves India | 343.50 | 23.71 | 813.46 | 4.52 | 5.86 | -37.66 | 33.34 | 9.49 | 171.97 | 26.88 | 68.46 | 10.48 |
| 2. | Swadeshi Polytex | 57.87 | 75.24 | 225.70 | 0.00 | 1.19 | -97.36 | 0.30 | -99.45 | 146.60 | 38.93 | 49.80 | 31.68 |
| 3. | Waaree Renewab. | 943.95 | 42.16 | 9821.01 | 0.11 | 93.89 | 88.79 | 476.52 | 74.40 | 84.91 | 201.00 | 281.38 | 193.43 |
| 4. | One Global Serv | 277.90 | 17.19 | 197.31 | 0.36 | 3.48 | 138.36 | 33.37 | 129.50 | 84.85 | 1.20 | 101.65 | 0.13 |
| 5. | Crestchem | 190.10 | 20.52 | 57.04 | 0.26 | 0.52 | -42.86 | 4.80 | -34.78 | 78.17 | 0.23 | 191.87 | 0.14 |
| 6. | P. H. Capital | 194.05 | 4.14 | 58.22 | 0.12 | 2.07 | -77.30 | 74.62 | 149.65 | 73.50 | 9.60 | 25.64 | 0.32 |
| 7. | Sh. Rajas. Synt. | 14.41 | 5.46 | 40.37 | 0.00 | -3.59 | 35.07 | 3.39 | -27.72 | 67.62 | 64.09 | -31.85 | 0.20 |
| 8. | Yuranus Infrast. | 71.01 | 1242.77 | 24.85 | 0.00 | -0.26 | -273.33 | 7.05 | -53.92 | 67.47 | 0.93 | 147.52 | 3.36 |
| 9. | Prime Industries | 79.00 | 127.37 | 124.83 | 0.00 | 0.82 | 78.26 | 0.00 | -100.00 | 53.48 | 20.05 | 13.76 | 0.01 |
| 10. | HB Stockholdings | 85.21 | 60.82 | 1.76 | -11.44 | -189.80 | -4.37 | -128.84 | 48.35 | 32.67 | 66.43 | 17.34 | |
| 11. | Kesar Enterprise | 74.00 | 74.59 | 0.00 | -16.20 | -76.28 | 163.77 | -0.20 | 46.57 | 55.64 | 5.67 | 3.62 | |
| 12. | Prithvi Exchange | 182.25 | 13.34 | 150.36 | 1.37 | 0.70 | -83.53 | 716.40 | -36.79 | 46.13 | 6.55 | 233.27 | 25.41 |
| 13. | Shri Gang Indus | 95.00 | 5.81 | 170.34 | 0.00 | -1.40 | -211.11 | 62.75 | 16.14 | 44.04 | 38.87 | 711.82 | 0.47 |
| 14. | Taparia Tools | 19.01 | 0.24 | 28.85 | 210.42 | 30.55 | 8.29 | 234.90 | 12.62 | 43.95 | 116.43 | 11.95 | 3.70 |
| 15. | Mefcom Capital | 14.97 | 26.41 | 68.43 | 0.00 | -1.01 | -129.12 | 40.72 | -39.91 | 41.14 | 2.57 | 130.44 | 1.41 |
| 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. | Netlink Solns(I) | 178.90 | 3.83 | 45.25 | 0.00 | -0.76 | -183.52 | 0.01 | 0.00 | 41.03 | 5.91 | 33.63 | 12.16 |
| 17. | Danlaw Tech. | 895.00 | 22.92 | 435.90 | 0.00 | 4.41 | -26.87 | 54.69 | 3.15 | 40.21 | 22.42 | 52.21 | 25.82 |
| 18. | Kesar India | 651.90 | 82.24 | 1611.02 | 0.00 | 16.02 | 146.46 | 50.49 | 137.60 | 39.29 | 9.15 | 207.96 | 44.67 |
| 19. | Escorp Asset Mgt | 70.00 | 4.78 | 77.82 | 0.00 | 10.99 | 354.13 | 12.70 | 408.00 | 38.77 | 14.74 | 158.06 | 19.21 |
| 20. | Sh. Ganesh Elas. | 22.01 | 12.11 | 0.00 | -1.15 | -180.99 | 1.81 | -73.11 | 38.58 | 3.03 | 21.60 | 0.32 | |
| 21. | Dhanalaxmi Roto | 85.50 | 7.94 | 66.71 | 0.86 | 2.49 | -32.15 | 68.88 | 39.04 | 38.40 | 24.63 | 15.00 | 32.22 |
| 22. | Unique Organics | 142.00 | 8.01 | 84.53 | 0.00 | 3.02 | -7.93 | 60.60 | -12.99 | 38.07 | 11.42 | 44.06 | 15.71 |
| 23. | Prism Finance | 39.90 | 48.94 | 25.94 | 0.00 | -1.49 | -158.43 | 2.06 | -31.10 | 35.96 | 2.36 | 105.48 | 0.05 |
| 24. | Amal | 559.00 | 23.59 | 691.07 | 0.00 | 6.78 | 1732.43 | 38.96 | 83.69 | 35.95 | 46.19 | 32.93 | 3.41 |
| 25. | IIFL Capital | 223.55 | 9.72 | 6934.67 | 1.36 | 128.02 | -28.87 | 537.14 | -21.75 | 34.58 | 922.17 | 25.98 | 4010.17 |
Results per page