Dangee Dums Limited (DANGEE.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+151.6%

₹7.25

vs ₹2.88 price

Levered DCF

₹6.49

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	-39.14×	-141.04×	-148.33×	-350.86×	-272.86×	-13.28×	-56.62×	46×
P/B	3.78×	4.66×	8.01×	12.88×	18.5×	7.02×	3.93×	2.92×
P/S	1.89×	2.74×	5.24×	8.65×	15.96×	9.89×	3.21×	2.63×
EV / EBITDA	14.16×	16.71×	24.57×	33.52×	51.62×	-196.95×	14.79×	15.74×
Gross margin	30.6%	29.8%	48.1%	49.8%	41.0%	19.6%	11.7%	30.0%
Operating margin	0.7%	1.2%	-0.2%	4.4%	-7.8%	-62.4%	1.9%	8.8%
Net margin	-4.8%	-1.9%	-3.5%	-2.5%	-5.9%	-74.8%	-5.8%	5.6%
Current ratio	0.43×	0.43×	0.26×	0.26×	0.23×	0.47×	0.74×	1.62×
Debt / equity	1.58×	1.16×	1.27×	1.51×	1.58×	1.85×	1.59×	1.23×
Interest coverage	0.1×	0.19×	-0.02×	0.41×	-0.53×	-2.29×	0.15×	1.4×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	-9.7%	-3.3%	-5.4%	-3.7%	-6.8%	-53.0%	-7.1%	6.2%
Return on invested capital	0.5%	0.6%	-0.1%	2.6%	-2.0%	-13.0%	0.7%	6.1%
Return on assets	-3.5%	-1.4%	-2.2%	-1.4%	-2.5%	-18.0%	-2.6%	4.0%
Free cash flow yield	0.8%	5.0%	4.2%	2.5%	2.1%	1.2%	2.9%	-0.2%
Earnings yield	-2.6%	-0.7%	-0.7%	-0.3%	-0.4%	-7.6%	-1.8%	2.1%
Enterprise value	₹771.9M	₹918.3M	₹1.5B	₹2.5B	₹3.6B	₹1.7B	₹1.6B	₹1.4B
Net debt / EBITDA	4.15×	3.31×	3.3×	3.49×	4.01×	-40.16×	4.19×	4.45×
Cash conversion cycle (days)	23	26	31	39	15	101	72	49