EN DE

DCW Limited (DCW) Fair Value & Analysis

Basic Materials · IN · Market cap ₹14.2B

DL DCW Limited DCW · NSE
Price₹45.97
Fair Value₹17.44
Upside-62.1%
Quality56/100
Watch DCW Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.3% net margin
Low debt · generates free cash flow
0.60% dividend yield
Mixed vs. peers (7/14)
Narrow moat 31/100
Evidence: High Range ₹13.08 – ₹21.80 Share as image

Fair value as of: Aug 2, 2026

From 26 valuation models · updated 11 days ago

Share price −6.4% over the past month.

A solid business, but screening 62% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹21.80). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹109.92 ₹29.35 Fair Value ₹17.44 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range ₹29.35 – ₹109.92 · fair‑value band ₹13.08 – ₹21.80 · the ₹45.97 price screens above the ₹17.44 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

DCW Limited (DCW) currently trades at ₹45.97, while our model-based Fair Value estimate is ₹17.44, implying the stock looks roughly 62.1% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, DCW Limited generated revenue of ₹21.4B at a net margin of 2.3%. Revenue grew 13.2% year over year. It earns a return on equity of 4.6%. Net debt stands at ₹4.2B. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹13.08 (bear case) to ₹21.80 (bull case); at ₹45.97, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 46% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -62%, DCW screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹37.68 ₹59.26 ₹90.16 80
Residual Income ₹25.28 ₹24.46 ₹20.54 76
Rev-Margin DCF ₹52.50 ₹92.27 ₹137.69 74
All 26 models by family
DCF Models
FCF DCF ₹36.91 ₹61.27 ₹98.40 38
Owner Earnings ₹13.65 ₹25.10 ₹42.56 31
5Y Revenue Exit ₹52.50 ₹92.72 ₹144.42 39
5Y EBITDA Exit ₹87.65 ₹158.41 ₹241.57 41
5Y P/E Exit ₹15.90 ₹24.30 ₹32.75 38
10Y Revenue Exit ₹44.27 ₹79.66 ₹127.76 36
10Y EBITDA Exit ₹68.83 ₹125.26 ₹201.86 37
10Y P/E Exit ₹23.10 ₹32.18 ₹42.60 35
Earnings-Based
Graham-Dodd ₹6.98 ₹21.61 ₹28.73 54
Lynch FV ₹4.68 ₹6.69 ₹8.70 50
PEG = 1.0 ₹4.68 ₹6.69 ₹8.70 46
EPV ₹120.44 ₹141.68 ₹160.26 59
Dividend Discount
Gordon GGM ₹2.75 ₹5.73 ₹9.09 70
DDM Multi-Stage ₹2.75 ₹4.55 ₹6.01 61
Multiples
P/E Multiple ₹13.08 ₹17.44 ₹21.80 63
P/S Multiple ₹13.08 ₹17.44 ₹21.80 58
P/B Multiple ₹13.08 ₹17.44 ₹21.80 55
EV/EBIT ₹149.11 ₹201.15 ₹253.18 53
EV/EBITDA ₹129.90 ₹175.53 ₹221.17 54
EV/Revenue ₹64.17 ₹94.67 ₹125.17 43
Asset-Based
NCAV (Graham) ₹17.49 ₹23.44 ₹34.99 50
Growth DCF
Growth DCF ₹37.68 ₹59.26 ₹90.16 80
Rev-Margin DCF ₹52.50 ₹92.27 ₹137.69 74
Economic Profit
Residual Income ₹25.28 ₹24.46 ₹20.54 76
ROIC Compounder ₹128.47 ₹161.32 ₹197.54 72
Growth Earnings
Growth-Adj P/E ₹11.07 ₹15.81 ₹20.55 68

Widest divergence: DCF Models (₹61.27) versus Dividend Discount (₹4.55). Highest evidence: Growth DCF (80).

Notify me when DCW reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹21.4B
Revenue growth (YoY) +13.2%
Net margin 2.3%
Return on equity 4.6%
Free cash flow ₹1.1B FY2025
P/E ratio 29.6
More key figures
Operating margin 6.3%
EPS (TTM) ₹1.63
Dividend yield 0.6%
EPS growth (YoY) +56.4%
Net debt ₹4.2B FY2025

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 33

Profitability 37
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

DCW Limited engages in the manufacture and sale of heavy chemical products in India. The company offers specialty chemicals, including chlorinated poly vinyl chloride, synthetic iron oxide pigment, and synthetic rutile; intermediate chemicals comprising sodium bicarbonate, hydrochloric acid, liquid chlorine, trichloroethylene, perchloroethylene, ferric …

Full company description

DCW Limited engages in the manufacture and sale of heavy chemical products in India. The company offers specialty chemicals, including chlorinated poly vinyl chloride, synthetic iron oxide pigment, and synthetic rutile; intermediate chemicals comprising sodium bicarbonate, hydrochloric acid, liquid chlorine, trichloroethylene, perchloroethylene, ferric chloride, sodium hypochlorite, and ammonium bicarbonate; and commodity chemicals, such as soda ash, caustic soda, and poly vinyl chloride. Its products are used as key ingredients for the manufacturers of agricultural products, detergents, food, pharmaceuticals, pigments, fertilizers, alumina, and other industrial products. The company also exports its products to the United States, Europe, Japan, Malaysia, and the Netherlands. The company was formerly known as Dhrangadhra Chemical Works Limited. DCW Limited was founded in 1925 and is headquartered in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DCW Limited reported revenue of ₹20.0B in FY2025 versus ₹14.6B in FY2021, a compound +8.2%/yr. Reported net income was ₹303M in FY2025, compounding +68.1%/yr from FY2021.

Growth Quality 75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹20.0B
Latest YoY
+7.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−6.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.5%
Avg. growth/yr (18Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.3%
Revenue +8.2%/yr
FY21 ₹14.6B
FY22 ₹24.5B
FY23 ₹26.3B
FY24 ₹18.6B
FY25 ₹20.0B
Net income +68.1%/yr
FY21 ₹37.9M
FY22 ₹1.1B
FY23 ₹1.9B
FY24 ₹157M
FY25 ₹303M
Character of growth · EPS growth decomposed (2014-2025) +8.3 % p.a.
Revenue per share +2.2 pp

of which total revenue +5.8 pp · buybacks/dilution −3.7 pp

EBIT margin +18.0 pp
Tax rate −0.2 pp
Residual (interest, one-offs) −11.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

DCW screens 62% overvalued. Compare with BASF SE →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "DCW Limited Fair Value". https://www.fairvalue-calculator.com/stock/DCW

Peer Group

Chemicals · 341 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 56 · Above median
Fair Value upside −62% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 3% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 13% · Above median
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.21× · Higher than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 29.6× · Pricier than median
P/B 1.38× · Cheaper than median
P/S (TTM) 0.66× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 7.4× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 66 · sector 21
PAST 18 · sector 19
HEALTH 89 · sector 94
DIVIDEND 12 · sector 27

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
Formosa Chemicals & Fibre Corporation 1326 66.10 TWD 6.79 TWD -90%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
542812 542812 ₹4,369 ₹791.05 -82%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%
Navin Fluorine International Limited NAVINFLUOR ₹8,650 ₹2,146 -75%

Compare DCW Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is DCW Limited (DCW) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹17.44 versus a price of ₹45.97, about −62% (overvalued).
What is the fair value of DCW?
Our model-based fair value for DCW Limited is ₹17.44 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹45.97.
What is the quality score of DCW?
DCW Limited has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of DCW Limited (DCW)?
DCW Limited reported trailing-twelve-month revenue of about ₹21.4B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of DCW?
The net profit margin of DCW Limited is about 2.3%, meaning it keeps roughly 2.3% of revenue as net income. Based on the latest reported figures.
Does DCW Limited pay a dividend?
DCW Limited currently shows a dividend yield of about 0.60% relative to its recent price (as of Aug 2, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track DCW Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.