Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543591 | NSE: DREAMFOLKS

Dreamfolks Services Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹112.49Undervalued by 66.16%vs CMP ₹67.70

P/E (9.1) × ROE (24.2%) × BV (₹62.60) × DY (2.00%)

₹120.43Undervalued by 77.89%vs CMP ₹67.70
MoS: +43.8% (Strong)Confidence: 53/100 (Moderate)Models: 6 Under, 2 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹133.8623%Under (+97.7%)
Graham NumberEarnings₹102.2317%Under (+51%)
Earnings PowerEarnings₹106.2511%Under (+56.9%)
DCFCash Flow₹175.7811%Under (+159.6%)
Net Asset ValueAssets₹62.817%Fair (-7.2%)
EV/EBITDAEnterprise₹173.019%Under (+155.6%)
Earnings YieldEarnings₹74.207%Fair (+9.6%)
ROCE CapitalReturns₹3.947%Over (-94.2%)
Revenue MultipleRevenue₹242.976%Under (+258.9%)
Consensus (9 models)₹120.43100%Undervalued
Key Drivers: Wide model spread (₹4–₹243) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 19.0%

*Investments are subject to market risks

Investment Snapshot

56
Dreamfolks Services Ltd scores 56/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health84/100 · Strong
ROCE 33.7% ExcellentROE 24.2% ExcellentD/E 0.03 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money40/100 · Moderate
FII holding stable No changeDII holding down 3.49% MF sellingPromoter holding at 65.7% Stable
Earnings Quality60/100 · Moderate
OPM stable around 8% SteadyWorking capital: 38 days (improving) Efficient
Quarterly Momentum15/100 · Weak
Revenue (4Q): -27% YoY DecliningProfit (4Q): -42% YoY DecliningOPM: -26.5% (down 33.2% YoY) Margin pressure
Industry Rank60/100 · Moderate
P/E 9.1 vs industry 9.1 In-lineROCE 33.7% vs industry 33.7% Average3Y sales CAGR: 66% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:30 am

Market Cap 360 Cr.
Current Price 67.7
Intrinsic Value₹120.43
High / Low 305/56.0
Stock P/E9.10
Book Value 62.6
Dividend Yield0.00 %
ROCE33.7 %
ROE24.2 %
Face Value 2.00
PEG Ratio0.48

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Dreamfolks Services Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Dreamfolks Services Ltd 360 Cr. 67.7 305/56.09.10 62.60.00 %33.7 %24.2 % 2.00
Industry Average360.00 Cr67.709.1062.600.00%33.70%24.20%2.00

All Competitor Stocks of Dreamfolks Services Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 204.00237.75266.32282.49305.06281.14320.80316.86340.07314.16348.95205.5253.45
Expenses 177.95204.04248.70258.19277.69256.50297.92293.78317.12294.13322.01193.5667.59
Operating Profit 26.0533.7117.6224.3027.3724.6422.8823.0822.9520.0326.9411.96-14.14
OPM % 12.77%14.18%6.62%8.60%8.97%8.76%7.13%7.28%6.75%6.38%7.72%5.82%-26.45%
Other Income 0.651.381.070.520.681.061.750.771.954.092.574.115.67
Interest 0.280.170.210.260.290.340.290.840.392.260.230.230.24
Depreciation 0.880.920.860.920.970.960.900.930.991.020.790.810.97
Profit before tax 25.5434.0017.6223.6426.7924.4023.4422.0823.5220.8428.4915.03-9.68
Tax % 25.72%25.59%26.45%25.25%25.23%26.31%26.83%27.45%27.98%28.36%25.38%25.28%-18.80%
Net Profit 18.9825.3012.9617.6720.0317.9817.1516.0316.9414.9321.2711.22-7.86
EPS in Rs 3.634.842.453.373.803.403.243.033.232.803.992.11-1.48

Last Updated: March 3, 2026, 10:14 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:25 am

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2483671062827731,1351,292922
Expenses 2253221062606741,0411,203877
Operating Profit 2345-02399948945
OPM % 9%12%-0%8%13%8%7%5%
Other Income 012133916
Interest 01111143
Depreciation 12224444
Profit before tax 2244-02097929055
Tax % 30%27%625%21%26%26%28%
Net Profit 1532-11673696540
EPS in Rs 32.1566.69-3.053.1113.8813.0112.287.42
Dividend Payout % 0%0%0%0%0%15%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)113.33%-103.12%1700.00%356.25%-5.48%-5.80%
Change in YoY Net Profit Growth (%)0.00%-216.46%1803.12%-1343.75%-361.73%-0.32%

Dreamfolks Services Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:29%
3 Years:66%
TTM:11%
Compounded Profit Growth
10 Years:%
5 Years:16%
3 Years:62%
TTM:-5%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-33%
1 Year:-70%
Return on Equity
10 Years:%
5 Years:31%
3 Years:35%
Last Year:24%

Last Updated: September 5, 2025, 3:16 pm

Balance Sheet

Last Updated: December 4, 2025, 2:46 am

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 5551010111111
Reserves 29616072146226290323
Borrowings 2398761110
Other Liabilities 53694978159176187134
Total Liabilities 89138123169323419499477
Fixed Assets 45391614121515
CWIP 01000000
Investments 000044449091
Other Assets 8613284153264363393371
Total Assets 89138123169323419499477

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 18226-12502257
Cash from Investing Activity + -70-276-30-15-46
Cash from Financing Activity + -51-2-3-23-8
Net Cash Flow 523-22-91893
Free Cash Flow 1715-30-16492057
CFO/OP 117%85%-1,171%-18%69%59%93%

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow21.0042.00-9.0015.0092.0088.0078.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 6768137117958583
Inventory Days
Days Payable
Cash Conversion Cycle 6768137117958583
Working Capital Days 7161147304038
ROCE %84%-1%25%77%46%34%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 67.00%66.02%66.02%66.02%66.02%66.02%65.96%65.72%65.72%65.72%65.72%65.72%
FIIs 11.16%11.94%5.65%5.22%5.35%3.88%3.55%2.52%0.98%0.66%0.01%0.01%
DIIs 9.31%8.92%6.12%9.23%8.02%9.30%7.84%7.59%3.49%3.09%0.00%0.00%
Public 12.53%13.13%22.21%19.53%20.61%20.79%22.64%24.16%29.81%30.53%34.27%34.28%
No. of Shareholders 47,36643,39086,67587,93198,1431,01,7411,13,9681,18,4161,22,7501,17,4331,13,3621,08,463

Shareholding Pattern Chart

No. of Shareholders

Dreamfolks Services Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Focused Fund 2,401,046 6.06 112.092,401,0462025-04-22 17:25:120%
Motilal Oswal Balance Advantage Fund 1,185,919 4.49 55.361,185,9192025-04-22 17:25:120%
Invesco India Smallcap Fund 788,297 0.89 36.8788,2972025-04-22 15:56:500%
Motilal Oswal Equity Hybrid Fund 417,179 5.4 22.55417,1792025-04-22 15:56:500%
Motilal Oswal Multi Asset Fund 55,000 2.61 2.5755,0002025-04-22 17:25:120%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.0010.00
Basic EPS (Rs.) 12.3213.0213.883.11-0.28
Diluted EPS (Rs.) 12.1712.6113.322.98-0.28
Cash EPS (Rs.) 12.9313.6414.553.520.21
Book Value[Excl.RevalReserv]/Share (Rs.) 56.5044.5830.0715.73135.37
Book Value[Incl.RevalReserv]/Share (Rs.) 56.5044.5830.0715.73135.37
Revenue From Operations / Share (Rs.) 242.52214.05147.9954.07222.38
PBDIT / Share (Rs.) 18.2718.3519.564.604.42
PBIT / Share (Rs.) 17.5517.6618.894.191.15
PBT / Share (Rs.) 16.8717.4418.653.92-0.42
Net Profit / Share (Rs.) 12.2112.9413.883.11-3.05
NP After MI And SOA / Share (Rs.) 12.2813.0113.883.11-3.05
PBDIT Margin (%) 7.538.5713.218.501.98
PBIT Margin (%) 7.238.2412.767.750.51
PBT Margin (%) 6.958.1412.607.24-0.19
Net Profit Margin (%) 5.036.049.375.75-1.37
NP After MI And SOA Margin (%) 5.066.079.385.75-1.37
Return on Networth / Equity (%) 21.7429.1946.2819.77-2.25
Return on Capital Employeed (%) 29.6538.1259.2523.990.73
Return On Assets (%) 13.1116.4822.469.63-1.18
Long Term Debt / Equity (X) 0.000.000.010.010.01
Total Debt / Equity (X) 0.000.000.010.010.03
Asset Turnover Ratio (%) 2.823.063.151.940.81
Current Ratio (X) 2.542.301.931.651.27
Quick Ratio (X) 2.542.301.931.651.27
Dividend Payout Ratio (NP) (%) 12.163.840.000.000.00
Dividend Payout Ratio (CP) (%) 11.493.640.000.000.00
Earning Retention Ratio (%) 87.8496.160.000.000.00
Cash Earning Retention Ratio (%) 88.5196.360.000.000.00
Interest Coverage Ratio (X) 27.1383.0479.4916.802.82
Interest Coverage Ratio (Post Tax) (X) 19.1459.5657.4012.36-0.94
Enterprise Value (Cr.) 1098.202531.532219.440.000.00
EV / Net Operating Revenue (X) 0.852.232.870.000.00
EV / EBITDA (X) 11.2926.0121.710.000.00
MarketCap / Net Operating Revenue (X) 0.892.282.920.000.00
Retention Ratios (%) 87.8396.150.000.000.00
Price / BV (X) 3.8410.9514.390.000.00
Price / Net Operating Revenue (X) 0.892.282.920.000.00
EarningsYield 0.050.020.030.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Dreamfolks Services Ltd. is a Public Limited Listed company incorporated on 24/04/2008 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L51909DL2008PLC177181 and registration number is 177181. Currently Company is involved in the business activities of Other business support service activities. Company's Total Operating Revenue is Rs. 1291.88 Cr. and Equity Capital is Rs. 10.65 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Airport & Airport Services26, DDA Flats Panchsheel Park, Shivalik Road, New Delhi Delhi 110017Contact not found
Management
NamePosition Held
Ms. Liberatha Peter KallatChairperson & Managing Director
Mr. Balaji SrinivasanExecutive Director
Mr. Mukesh YadavNon Executive Director
Mr. Dinesh NagpalNon Executive Director
Mr. Sunil KulkarniIndependent Director
Ms. Monica WidhaniIndependent Director
Ms. Prerna KohliIndependent Director
Mr. Ravindra PandeyIndependent Director

FAQ

What is the intrinsic value of Dreamfolks Services Ltd and is it undervalued?

As of 18 April 2026, Dreamfolks Services Ltd's intrinsic value is ₹120.43, which is 77.89% higher than the current market price of ₹67.70, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (24.2 %), book value (₹62.6), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Dreamfolks Services Ltd?

Dreamfolks Services Ltd is trading at ₹67.70 as of 18 April 2026, with a FY2026-2027 high of ₹305 and low of ₹56.0. The stock is currently near its 52-week low. Market cap stands at ₹360 Cr..

How does Dreamfolks Services Ltd's P/E ratio compare to its industry?

Dreamfolks Services Ltd has a P/E ratio of 9.10, which is below the industry average of 9.10. This is broadly in line with or below the industry average.

Is Dreamfolks Services Ltd financially healthy?

Key indicators for Dreamfolks Services Ltd: ROCE of 33.7 % indicates efficient capital utilization; ROE of 24.2 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Dreamfolks Services Ltd profitable and how is the profit trend?

Dreamfolks Services Ltd reported a net profit of ₹65 Cr in Mar 2025 on revenue of ₹1,292 Cr. Compared to ₹16 Cr in Mar 2022, the net profit shows an improving trend.

Does Dreamfolks Services Ltd pay dividends?

Dreamfolks Services Ltd has a dividend yield of 0.00 % at the current price of ₹67.70. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Dreamfolks Services Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports