EN DE

Digidrive Distributors Limited (DIGIDRIVE) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹714M

DD Digidrive Distributors Limited DIGIDRIVE · NSE
Price₹17.79
Fair Value₹23.77
Upside+33.6%
Quality47/100
Watch Digidrive Distributors Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.7% net margin
generates free cash flow
Mixed vs. peers (5/11)
Narrow moat 28/100
Evidence: High Range ₹17.83 – ₹29.72 Share as image

Fair value as of: Aug 2, 2026

From 18 valuation models · updated 11 days ago

Share price −6.3% over the past month.

Below-average quality, screening 34% undervalued on our models.

What matters now

  • Solid quality (47/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from ₹17.83 (bear) to ₹29.72 (bull), base ₹23.77. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 47/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

₹98.40 ₹16.85 Fair Value ₹23.77 Jan 2024 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

31‑month range ₹16.85 – ₹98.40 · fair‑value band ₹17.83 – ₹29.72 · the ₹17.79 price screens below the ₹23.77 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

Digidrive Distributors Limited (DIGIDRIVE) currently trades at ₹17.79, while our model-based Fair Value estimate is ₹23.77, implying the stock looks roughly 33.6% undervalued today. The Quality Score stands at 47/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Digidrive Distributors Limited generated revenue of ₹462M at a net margin of 11.7%. Revenue declined 7.3% year over year. It earns a return on equity of 2.0%. The balance sheet holds a net cash position of ₹44.9M. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹17.83 (bear case) to ₹29.72 (bull case); at ₹17.79, the current price sits below 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 52% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -49% fair-value upside, at 34%, DIGIDRIVE screens cheaper 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 ₹14.93 ₹20.69 ₹28.10 72
Growth-Adj P/E ₹18.24 ₹26.06 ₹33.88 68
Rev-Margin DCF ₹14.07 ₹21.57 ₹30.49 67
All 18 models by family
DCF Models
FCF DCF ₹14.92 ₹21.71 ₹31.10 38
Owner Earnings ₹15.43 ₹22.47 ₹32.21 31
5Y Revenue Exit ₹14.07 ₹21.55 ₹31.17 39
5Y P/E Exit ₹18.06 ₹29.21 ₹41.16 38
10Y Revenue Exit ₹13.92 ₹20.52 ₹29.54 36
10Y P/E Exit ₹16.60 ₹25.44 ₹36.67 35
Earnings-Based
Graham-Dodd ₹9.51 ₹33.48 ₹45.03 54
Lynch FV ₹7.82 ₹11.17 ₹14.53 50
PEG = 1.0 ₹7.82 ₹11.17 ₹14.53 46
Multiples
P/E Multiple ₹20.98 ₹27.97 ₹34.96 63
P/S Multiple ₹17.83 ₹23.77 ₹29.72 58
P/B Multiple ₹17.83 ₹23.77 ₹29.72 55
EV/Revenue ₹14.10 ₹19.54 ₹24.98 43
Asset-Based
NCAV (Graham) ₹35.34 ₹47.35 ₹70.67 50
Growth DCF
Growth DCF ₹14.93 ₹20.69 ₹28.10 72
Rev-Margin DCF ₹14.07 ₹21.57 ₹30.49 67
Economic Profit
Residual Income ₹46.66 ₹43.17 ₹31.15 61
Growth Earnings
Growth-Adj P/E ₹18.24 ₹26.06 ₹33.88 68

Widest divergence: Asset-Based (₹47.35) versus Earnings-Based (₹11.17). Highest evidence: Growth DCF (72).

Notify me when DIGIDRIVE reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹462M
Revenue growth (YoY) -7.3%
Net margin 11.7%
Return on equity 2.0%
Free cash flow ₹53.7M FY2026
P/E ratio 13.3
More key figures
Operating margin -20.7%
EPS (TTM) ₹1.40
EPS growth (YoY) +377%
Net cash ₹44.9M FY2026

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

Quality Score breakdown

Overall quality 47/100

Of which business quality 49 · Market factors (momentum, volatility) 24

Profitability 21
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 84
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

Digidrive Distributors Limited, together with its subsidiary, Open Media Network Private Limited, distributes retail products on various digital marketplaces in India. It operates through Trading and Publication segments.

Full company description

Digidrive Distributors Limited, together with its subsidiary, Open Media Network Private Limited, distributes retail products on various digital marketplaces in India. It operates through Trading and Publication segments. The company distributes Carvaan, a portable digital music player; and publishes OPEN magazine, a weekly current affairs and feature magazine. It also provides media, printing of printed materials, and marketing support services. The company was incorporated in 2022 and is based in Mumbai, India. Digidrive Distributors Limited is a subsidiary of Composure Services Private Limited.

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

Revenue & earnings trend

FY2023 – FY2026 · reported fiscal years

Digidrive Distributors Limited reported revenue of ₹462M in FY2026 versus ₹429M in FY2023, a compound +2.4%/yr. Reported net income was ₹53.8M in FY2026, compounding +5.0%/yr from FY2023.

Growth Quality 68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹462M
Latest YoY
+28.9%
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.
+2.4%
Revenue +2.4%/yr
FY23 ₹429M
FY24 ₹476M
FY25 ₹358M
FY26 ₹462M
Net income +5.0%/yr
FY23 ₹46.5M
FY24 ₹40.5M
FY25 ₹52.4M
FY26 ₹53.8M

Watch DIGIDRIVE: get an alert when its fair value changes →

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). "Digidrive Distributors Limited Fair Value". https://www.fairvalue-calculator.com/stock/DIGIDRIVE

Peer Group

Internet Retail · 109 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 47 · Below median
Fair Value upside +34% · Above median
Return on equity (TTM) 2% · Below median
Return on assets -0% · Below median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) -21% · Bottom 25%
Revenue growth -7% · Bottom 25%

Valuation Multiples vs Internet Retail median · lower = cheaper

P/E (TTM) 13.3× · Cheaper than median
P/B 0.26× · Cheaper than 75% of peers
P/S (TTM) 1.55× · Pricier than median
P/FCF 0.1× · Cheaper than 75% of peers

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 78 · sector 34
FUTURE 0 · sector 39
PAST 8 · sector 9
HEALTH 0 · sector 94
DIVIDEND 0 · sector 39

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 Internet Retail stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
Amazon.com, Inc AMZN $245.34 $127.67 -48%
Alibaba Group BABA $114.97 $75.75 -34%
PDD Holdings PDD $84.14 $223.51 +166%
MercadoLibre, Inc MELI $1,814 $798.98 -56%
DoorDash, Inc DASH $190.16 $38.64 -80%
Sea Limited SE $106.22 $52.70 -50%
eBay Inc EBAY $117.20 $60.13 -49%
JD.com, Inc JD €25.95 €31.88 +23%
Coupang, Inc CPNG $16.86 $2.79 -83%
Delivery Hero SE DHER €38.18 €12.71 -67%

Compare Digidrive Distributors Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Digidrive Distributors Limited (DIGIDRIVE) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹23.77 versus a price of ₹17.79, about +34% (undervalued).
What is the fair value of DIGIDRIVE?
Our model-based fair value for Digidrive Distributors Limited is ₹23.77 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹17.79.
What is the quality score of DIGIDRIVE?
Digidrive Distributors Limited has a Quality Score of 47/100. 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 Digidrive Distributors Limited (DIGIDRIVE)?
Digidrive Distributors Limited reported trailing-twelve-month revenue of about ₹462M (latest available figure, as of Aug 2, 2026).
What is the net profit margin of DIGIDRIVE?
The net profit margin of Digidrive Distributors Limited is about 11.7%, meaning it keeps roughly 11.7% of revenue as net income. Based on the latest reported figures.

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 Digidrive Distributors 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.