DHUNSERI VENTURES LIMITED
DVL · General/Diversified · NSE
₹250
Current Market Price
Fair Value (DCF)
₹175
Margin of Safety
-29.9%
Updated 1d ago
YieldIQ Score
28/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
22%
ROE
—
Debt/Equity
0.17
WACC
11.1%
Market Cap
₹875 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.5%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
9.0×
EBIT covers interest
Current Ratio
6.55×
Short-term liquidity
Asset Turnover
0.11×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹249.69
Bear case
₹125.42
MoS -99.1%
Base case
₹174.97
MoS -42.7%
Bull case
₹358.15
MoS +30.3%
Ratio Trends
DVL · last 5 annual periods
ROE
4.5%
ROCE
7.4%
Operating Margin
—
Debt / Equity
0.12×
PE
1.4×
EV / EBITDA
1.4×
Historical Financials
DVL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹377 Cr | ₹349 Cr | ₹41.2 Cr | ₹45.6 Cr | ₹479 Cr | +6.2% |
| EBITDA | — | ₹478 Cr | ₹746 Cr | ₹236 Cr | ₹264 Cr | -13.8% |
| EBIT | ₹50.1 Cr | ₹-140 Cr | ₹-45.8 Cr | ₹-101 Cr | — | — |
| PAT | ₹30.7 Cr | ₹-149 Cr | ₹-42.7 Cr | ₹-83.5 Cr | ₹144 Cr | +47.2% |
| EPS (diluted) | ₹43.85 | ₹-141.48 | ₹-40.65 | ₹-79.44 | — | — |
| CFO | ₹46.1 Cr | ₹33.2 Cr | ₹20.3 Cr | ₹-83.5 Cr | ₹-378 Cr | — |
| CapEx | — | — | — | — | ₹-74.9 Cr | — |
| FCF | — | — | — | — | ₹-453 Cr | — |
| Total Assets | — | ₹2459 Cr | ₹1123 Cr | ₹953 Cr | ₹4171 Cr | +14.1% |
| Total Debt | — | — | ₹127 Cr | ₹190 Cr | ₹388 Cr | +32.2% |
| Shareholders' Equity | — | — | ₹697 Cr | ₹522 Cr | ₹3192 Cr | +46.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DVL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BIRLAMONEY ADITYA BIRLA MONEY LTD | +66.0% | 58 | Data Limited | 31.4% | — |
| MASTERTR MASTERTR | — | — | Pending | 20.5% | — |
| ARIHANTCAP ARIHANT CAPITAL MKTS LTD | -35.5% | 22 | High Risk | 15.3% | — |
| GCSL GCSL | — | — | Pending | 0.5% | — |
| PRIMESECU PRIMESECU | — | — | Pending | 18.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DVL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DVL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DVL →
Compare
Head-to-head with peers
Compare DVL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DVLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.