DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of DIGIDRIVE DISTRIBUTORS LTD stock ₹28.26, price ₹18.24, upside +54.9%, quality 47 out of 100. Rating: strongly undervalued. Calculated from audited financials with 18 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.
How to read this chart
34‑month range ₹16.85 – ₹98.40 · fair‑value band ₹19.78 – ₹36.74 · the ₹18.24 price screens below the ₹28.26 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow DIGIDRIVE DISTRIBUTORS in your weekly email
Every Wednesday you see whether DIGIDRIVE DISTRIBUTORS is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show moreShow less
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.
Stock analysis
DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE) currently trades at ₹18.24, while our model-based Fair Value estimate is ₹28.26, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ₹47.19 per share, and 11 of the 18 models we run sit above the ₹18.24 price.
Bear case: the Earnings-Based group reads lowest at ₹11.15, and 7 of the 18 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹19.78 (bear) to ₹36.74 (bull), the price of ₹18.24 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 47/100 (below-average quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
DIGIDRIVE DISTRIBUTORS LTD 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.
Key figures
Market cap ₹703M (≈ $7.5M) Micro · P/E ratio 13.0 · P/S ratio 1.50 · EPS (TTM) ₹1.40 · Net margin 12.3% · Return on equity 2.0% · Return on assets (EBIT) 1.0% (4-year average) · Operating margin 1.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 19% fair-value upside, at 55%, DIGIDRIVE screens cheaper than that median.
Fair Value models
Bear₹19.78Fair Value ₹28.26Bull₹36.74
Price ₹18.24 · Upside +54.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹0.8668 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+28.9%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.4%
’23
’24
’25
’26
What shareholders gained per year (last 3 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+7.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.4%
Dividend (yield on the price)0.0%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+1.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −3.0% a year for the price.
Compare DIGIDRIVE DISTRIBUTORS LTD with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Internet Retail · 119 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+54.9% · Top 25%
Profitability
Return on equity (12 months)2.0% · Below median
Return on assets1.7% · Above median
Net margin (12 months)12.3% · Top 25%
Operating margin (12 months)1.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)6.8% · Below median
Valuation Multiplesvs Internet Retail median · lower = cheaper
P/E (12 months)13.0× · Cheapest 25%
P/B0.26× · Cheapest 25%
P/S (12 months)1.50× · Pricier than median
Price / free cash flow (fiscal year)13.1× · Cheaper than median
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.
Is DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of ₹28.26 versus a price of ₹18.24, about +55% upside (undervalued).
What is the fair value of DIGIDRIVE?
Our model-based fair value for DIGIDRIVE DISTRIBUTORS LTD is ₹28.26 (as of Nov 10, 2026), built from audited fundamentals. The current price: ₹18.24.
What is the quality score of DIGIDRIVE?
DIGIDRIVE DISTRIBUTORS LTD 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 price target for DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
Our model-based price target is the fair value of ₹28.26 (as of Nov 10, 2026) from 18 valuation models. Cautious scenario ₹19.78, optimistic scenario ₹36.74. It is a calculation from audited fundamentals, not an analyst target.
What is the DIGIDRIVE DISTRIBUTORS LTD stock forecast for 2026?
Our models put fair value at ₹28.26, about +55% upside versus a price of ₹18.24 (undervalued). Cautious scenario ₹19.78, optimistic scenario ₹36.74. The calculation is refreshed regularly with new filings.
What is the revenue of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
DIGIDRIVE DISTRIBUTORS LTD reported trailing-twelve-month revenue of about ₹468M (latest available figure, as of Nov 10, 2026).
What growth is priced into DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
For today's price to be fair in a discounted-cash-flow model, DIGIDRIVE DISTRIBUTORS LTD would have to grow free cash flow by +1.0 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +2.4 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of DIGIDRIVE use?
Our models discount DIGIDRIVE DISTRIBUTORS LTD at 11.7 %: a base by market capitalisation (nano), damped by beta 0.80, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For DIGIDRIVE DISTRIBUTORS LTD that is +1.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE) delivered so far?
Over the past 3 years revenue at DIGIDRIVE DISTRIBUTORS LTD grew +2.4 % a year. The price currently implies free-cash-flow growth of +1.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into DIGIDRIVE DISTRIBUTORS LTD (+1.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
The free-cash-flow yield on the price is 7.63 %: that much free cash flow DIGIDRIVE DISTRIBUTORS LTD produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DIGIDRIVE DISTRIBUTORS LTD it is ₹28.26 per share (as of Nov 10, 2026), against a price of ₹18.24. It is the blended result of 18 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is DIGIDRIVE DISTRIBUTORS LTD stock overvalued or undervalued in 2026?
As of Nov 10, 2026, DIGIDRIVE trades below its calculated fair value: price ₹18.24, fair value ₹28.26, a gap of about +55% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DIGIDRIVE?
No. The price is what the market pays today (₹18.24); the fair value is what the company's own numbers justify (₹28.26). For DIGIDRIVE DISTRIBUTORS LTD the two are ₹10.02 per share apart. That gap is exactly why we show both numbers side by side.
How much is DIGIDRIVE DISTRIBUTORS LTD worth?
The market values DIGIDRIVE DISTRIBUTORS LTD at about ₹703M (market capitalisation, as of Nov 10, 2026). Per share that is ₹18.24; our models calculate a fair value of ₹28.26 per share.
What do the bullish and bearish scenarios say about DIGIDRIVE?
Our models span a range for DIGIDRIVE DISTRIBUTORS LTD: cautious scenario ₹19.78, base ₹28.26, optimistic ₹36.74 per share (as of Nov 10, 2026, price ₹18.24). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DIGIDRIVE?
DIGIDRIVE DISTRIBUTORS LTD trades at a price-to-earnings ratio of 13.0 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹28.26 is built from several models across several years. Other multiples: P/B 0.3, P/S 1.5.
How solid is the balance sheet of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
Balance-sheet figures for DIGIDRIVE DISTRIBUTORS LTD (as of Nov 10, 2026): return on equity 2.0%. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is DIGIDRIVE from its 52-week high?
DIGIDRIVE DISTRIBUTORS LTD trades at ₹18.24, about 38% below its 52-week high of ₹29.44 and 8% above the low of ₹16.85 (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of ₹28.26 is for.
Which stocks are comparable to DIGIDRIVE DISTRIBUTORS LTD?
From the same area (Consumer Cyclical) we also value Amazon.com, Inc, Alibaba Group, PDD Holdings, Prosus N.V, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is DIGIDRIVE DISTRIBUTORS LTD stock attractive at the current price?
The data as of Nov 10, 2026: price ₹18.24, calculated fair value ₹28.26 (+55%), Quality Score 47/100, from 18 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DIGIDRIVE calculated?
We run DIGIDRIVE DISTRIBUTORS LTD through 18 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹28.26 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0% above its aggregate fair value. DIGIDRIVE DISTRIBUTORS LTD currently trades 35% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
The closing price on Nov 11, 2026 was ₹18.24. Our model-based fair value is ₹28.26, about +55% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DIGIDRIVE DISTRIBUTORS LTD right now?
The large discount to fair value meets weak quality (47/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (₹19.78). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (₹19.78 to ₹36.74) leaves room in how you read the outcome.
Key figures of DIGIDRIVE DISTRIBUTORS LTD
How large is the market capitalisation of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
The market capitalisation of DIGIDRIVE DISTRIBUTORS LTD is ₹703M (≈ $7.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
The price-to-sales ratio of DIGIDRIVE DISTRIBUTORS LTD is 1.50 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
Earnings per share at DIGIDRIVE DISTRIBUTORS LTD are ₹1.40 (price ÷ EPS = P/E 13.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
The net margin of DIGIDRIVE DISTRIBUTORS LTD is 12.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
The return on equity (ROE) of DIGIDRIVE DISTRIBUTORS LTD is 2.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
On an EBIT basis the return on assets of DIGIDRIVE DISTRIBUTORS LTD is 1.0% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
The operating margin of DIGIDRIVE DISTRIBUTORS LTD is 1.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
Revenue at DIGIDRIVE DISTRIBUTORS LTD is growing +6.8% versus a year earlier (3y avg +2.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE)?
Earnings per share at DIGIDRIVE DISTRIBUTORS LTD are growing +377% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does DIGIDRIVE DISTRIBUTORS LTD (DIGIDRIVE) hold?
DIGIDRIVE DISTRIBUTORS LTD holds more cash than debt, ₹44.9M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch DIGIDRIVE DISTRIBUTORS LTD in the live analysis
One click puts DIGIDRIVE DISTRIBUTORS LTD on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 10, 2026