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
281 results found: Showing page 1 of 12
| 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 | 0.70 | 4.78 | 49.22 | 0.00 | -0.22 | -110.68 | 0.00 | -100.00 | 285.75 | 7.97 | 50.04 | 0.08 |
| 2. | IMEC Services | 135.55 | 1.01 | 25.75 | 0.00 | 24.51 | 956.47 | 24.87 | 602.54 | 177.14 | 8.62 | 57.52 | 3.90 |
| 3. | Ksolves India | 344.85 | 23.79 | 816.52 | 4.49 | 5.86 | -37.66 | 33.34 | 9.49 | 171.97 | 26.88 | 68.46 | 10.48 |
| 4. | Waaree Renewab. | 1202.50 | 53.76 | 12501.85 | 0.08 | 93.89 | 88.79 | 476.52 | 74.40 | 84.91 | 201.00 | 281.38 | 193.43 |
| 5. | Dam Capital Advi | 253.05 | 17.28 | 1790.13 | 0.40 | 8.48 | -74.30 | 36.56 | -56.56 | 64.78 | 82.56 | 39.96 | 243.28 |
| 6. | Sigma Solve | 380.45 | 20.30 | 387.54 | 0.13 | 6.82 | 28.20 | 23.54 | 45.13 | 59.20 | 17.81 | 48.78 | 10.67 |
| 7. | Sheshadri Indus. | 20.84 | 2.89 | 10.33 | 0.00 | 6.13 | 1208.33 | 5.18 | -14.52 | 55.24 | 4.30 | 19.03 | 0.06 |
| 8. | Kamanwala Housin | 21.49 | 0.67 | 30.28 | 0.00 | 45.31 | 2247.39 | 10.74 | 54.54 | 45.80 | 33.21 | 44.50 | |
| 9. | Arrow Greentech | 640.05 | 15.39 | 969.66 | 0.31 | 11.39 | 13.56 | 57.29 | 13.18 | 53.76 | 60.83 | 61.68 | 45.80 |
| 10. | Glittek Granites | 10.82 | 4.09 | 28.08 | 0.00 | 26.04 | 950.98 | 0.31 | -80.75 | 51.10 | 33.12 | -35.29 | 0.00 |
| 11. | Unique Organics | 127.00 | 7.17 | 75.60 | 0.00 | 0.06 | 50.00 | 21.77 | -38.52 | 50.12 | 13.67 | 37.55 | 15.39 |
| 12. | Taparia Tools | 25.44 | 0.32 | 38.61 | 196.54 | 31.15 | 7.71 | 242.81 | 10.61 | 47.88 | 72.15 | 14.13 | 7.04 |
| 13. | Shri Gang Indus | 92.91 | 5.68 | 166.59 | 0.00 | -1.40 | -211.11 | 62.75 | 16.14 | 44.04 | 38.87 | 711.82 | 0.47 |
| 14. | Natl. Aluminium | 188.02 | 6.56 | 34537.79 | 4.25 | 2067.23 | 203.24 | 5267.83 | 47.19 | 43.96 | 4640.58 | 14.66 | 5426.73 |
| 15. | Oriana Power Ltd | 2405.15 | 30.83 | 4887.06 | 0.00 | 109.97 | 126.67 | 627.62 | 96.86 | 42.28 | 150.41 | 115.44 | 70.41 |
| 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. | Onesource Indus. | 3.93 | 180.73 | 204.23 | 0.00 | -0.08 | 55.56 | 18.61 | 394.95 | 40.37 | 0.23 | 411.83 | 0.02 |
| 17. | Ashoka Buildcon | 208.88 | 3.46 | 5863.75 | 0.00 | 451.68 | 132.80 | 2694.42 | -11.71 | 39.94 | 1572.72 | 14.63 | 376.68 |
| 18. | Ajwa Fun World | 49.39 | 38.97 | 31.56 | 0.00 | 0.37 | 511.11 | 1.09 | 109.62 | 36.64 | 7.58 | 6.62 | 0.08 |
| 19. | Digicontent | 44.95 | 10.89 | 264.68 | 0.00 | 6.22 | 2.64 | 114.52 | -2.95 | 36.50 | 68.59 | 11.32 | 1.76 |
| 20. | IIFL Capital | 328.85 | 14.32 | 10198.37 | 0.91 | 128.02 | -28.87 | 537.14 | -21.75 | 34.58 | 922.17 | 25.98 | 4010.17 |
| 21. | Dreamfolks Servi | 157.90 | 12.85 | 836.14 | 1.27 | 14.93 | -16.96 | 314.16 | 11.75 | 33.76 | 56.70 | 28.62 | 58.69 |
| 22. | Escorp Asset Mgt | 102.40 | 6.99 | 113.84 | 0.00 | 10.99 | 354.13 | 12.70 | 408.00 | 32.96 | 14.74 | 158.06 | 19.21 |
| 23. | Gyan Developers | 54.81 | 17.13 | 16.44 | 0.00 | 1.38 | 13900.00 | 3.52 | 32.24 | 2.46 | 33.83 | 2.52 | |
| 24. | South. Magnesium | 167.85 | 15.74 | 50.35 | 0.00 | -0.07 | -109.21 | 0.81 | -69.43 | 31.16 | 4.73 | 50.87 | 6.14 |
| 25. | Kalyani Cast-Tec | 538.45 | 27.15 | 386.64 | 0.00 | 6.23 | 67.02 | 69.03 | 52.52 | 30.11 | 6.63 | 60.70 | 11.59 |
Results per page