Consumer Services · NSE: DMART
Intrynsic's multi-model valuation estimates Avenue Supermarts Limited's fair value at ₹896 per share (range ₹486–₹1,623) against a market price of ₹3,750 - a gap of -76.1% (updated 29 September 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹3,750
close of 29 Sept 2026
Est. fair value
₹896
₹486–₹1,623
Gap
-76.1%
price vs estimate
Trading ~76% above our estimated fair-value range. Assumptions and per-model workings are below.
Avenue Supermarts runs the DMart chain of value supermarkets, offering groceries and daily essentials at low prices from company-owned stores. Store additions and same-store sales growth drive its results.
Consumer Services · Other Consumer Services
Over the last 3 years, revenue grew 17.1%/yr and profit grew 7.7%/yr.
Every ₹100 of shareholder money earned ₹12.1 in profit last year, vs a sector median of 8.1%.
Debt is only 0.10x shareholder equity — a light load.
The market price is above our estimated fair-value range (based on stated assumptions).
About ₹0 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Avenue Supermarts Limited with 3 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| Forward DCF | ₹486 | -87% | - |
| EV/EBITDAIndustry Comparison Method | ₹896 | -76% | - |
| P/E MultipleEarnings Multiple Method | ₹1,623 | -57% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 60.0% a year for the next decade - versus 22.1% historical revenue growth.
| Revenue | ₹68,821 Cr | |
| Net profit | ₹2,970 Cr | |
| EPS | ₹45.56 | |
| Free cash flow | ₹-646 Cr | |
| ROE (latest) | 12.1% | |
| Revenue growth (CAGR) | 21.5% | |
| Profit growth (CAGR) | 22.5% |
Intrynsic's multi-model valuation estimates Avenue Supermarts Limited's fair value at ₹896 per share (range ₹486–₹1,623), last updated 29 September 2026. This is an estimate based on stated assumptions, not investment advice.
Avenue Supermarts Limited trades at ₹3,750 against Intrynsic's estimated fair value of ₹896 - the market price is 76% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Avenue Supermarts Limited trades at about 82.3 times its latest annual earnings per share.
Avenue Supermarts runs the DMart chain of value supermarkets, offering groceries and daily essentials at low prices from company-owned stores. Store additions and same-store sales growth drive its results.
Intrynsic runs 3 valuation models for Avenue Supermarts Limited (Forward DCF, EV/EBITDA, P/E Multiple) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy