Fair Value Calculator Fair Value Calculator
EN DE

Som Distilleries & Breweries Limited (SDBL) Fair Value & Analysis

Consumer Defensive · IN · Market cap ₹14.5B

SD Som Distilleries & Breweries Limited SDBL · NSE
Price₹68.91
Fair Value₹12.51
Upside-81.8%
Quality27/100
Watch Som Distilleries & Breweries Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹7.85 – ₹16.26

Fair value as of: Jul 3, 2026

From 16 valuation models · updated today

Share price −9.0% over the past month.

Price vs Fair Value (12 months)

₹169.00 ₹62.30 Fair Value ₹12.51 Jun 2025 Jul 2026

12‑month range ₹62.30 – ₹169.00 · fair‑value band ₹7.85 – ₹16.26 · the ₹68.91 price screens above the ₹12.51 fair value. As of Jul 3, 2026.

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

Analysis

Som Distilleries & Breweries Limited (SDBL) currently trades at ₹68.91, while our model-based Fair Value estimate is ₹12.51 — implying the stock looks roughly 81.8% overvalued today. We read business quality at 27/100 (below-average quality), in the Consumer Defensive 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, Som Distilleries & Breweries Limited generated revenue of ₹12.3B at a net margin of 0.8%. Revenue declined 79.3% year over year. It earns a return on equity of 1.3%. Net debt stands at ₹1.9B. Fundamentals as of Jul 3, 2026

Key figures & financial health

Revenue (TTM) ₹12.3B
Revenue growth (YoY) -79.3%
Net margin 0.8%
Return on equity 1.3%
Free cash flow −₹1.3B FY2026
P/E ratio 142.6
More key figures
Operating margin -44.4%
EPS (TTM) ₹0.4900
EPS growth (YoY) -76.4%
Net debt ₹1.9B FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 3, 2026. TTM = trailing twelve months.

About the company

Som Distilleries & Breweries Limited manufactures and sells beer and Indian made foreign liquor in India and internationally. The company offers beer under the Hunter, Woodpecker, Black Fort, Legend, Power 10000, and Power Cool brands; whisky under the Pentagon Gold, Milestone Blue, Super Power, Genius, Milestone 100, Bhimbetka, Legend Premium, and Mahavat brands; rum under the Pentagon XO and Black Fort brands; vodka under the Milestone and White Fox brands; and brandy under the Legend Rare and Milestone VSOP brands, as well as ready to drink products under the White Fox brand. It also provides hand sanitizer under the Genius brand. The company exports its products. It serves retail consumers, restaurants, hotels, and Canteen Store's Department. Som Distilleries & Breweries Limited was incorporated in 1993 and is headquartered in Bhopal, India.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Som Distilleries & Breweries Limited reported revenue of ₹12.3B in FY2026 versus ₹3.6B in FY2022, a compound +35.7%/yr. Reported net income was ₹104M in FY2026.

Revenue +35.7%/yr
FY22 ₹3.6B
FY23 ₹8.1B
FY24 ₹12.8B
FY25 ₹14.4B
FY26 ₹12.3B
Net income
FY22 −₹98.4M
FY23 ₹603M
FY24 ₹865M
FY25 ₹1.0B
FY26 ₹104M

Is SDBL fairly valued? → Check now

Similar stocks

6 more Beverages - Brewers stocks, each showing price versus our Fair Value estimate (as of Jul 3, 2026).

Stock Price Fair Value vs Fair Value
Ambev S.A ABEV 14,120 ARS 5,676 ARS -60%
Anheuser-Busch InBev SA 1ABI €72.28 €46.17 -36%
1NBA 1NBA €71.18 €70.95 -0%
Fomento Económico Mexicano, S.A. FEMSAUBD 213.28 MXN 429.71 MXN +101%
Heineken N.V HINKF $81.75 $69.53 -15%
Constellation Brands, Inc STZ $143.38 $177.43 +24%

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is Som Distilleries & Breweries Limited (SDBL) undervalued?
As of Jul 3, 2026, our model estimates a fair value of ₹12.51 versus a price of ₹68.91 — about −82% (overvalued). Model-based estimate, not financial advice.
What is the fair value of SDBL?
Our model-based fair value for Som Distilleries & Breweries Limited is ₹12.51 (as of Jul 3, 2026), built from audited fundamentals. The current price is ₹68.91.
What is the quality score of SDBL?
Som Distilleries & Breweries Limited has a Quality Score of 27/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Som Distilleries & Breweries Limited (SDBL)?
Som Distilleries & Breweries Limited reported trailing-twelve-month revenue of about ₹12.3B (latest available figure, as of Jul 3, 2026).
What is the net profit margin of SDBL?
The net profit margin of Som Distilleries & Breweries Limited is about 0.8%, meaning it keeps roughly 0.8% 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.