DIXON.NS · Intrinsic value
Is Dixon Technologies (India) Limited (DIXON.NS) overvalued or undervalued?
As of Oct 19, 2026, TickerWorth publishes a fair-value range of ₹6,350.77 – ₹6,350.77 for Dixon Technologies (India) Limited (DIXON.NS), against the delayed market price of ₹12,100.00: priced above our range. It is a range, not a single number, so we do not call it over- or undervalued. It is a model estimate; every input is sourced below.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
What is DIXON.NS worth?
- Fair-value range
- ₹6,350.77 – ₹6,350.77
- Market price
- ₹12,100.00
- Gap to fair value
- —
- Verdict
- Priced above our range
Reverse DCF, on our cash-flow model rather than the range above: Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast.
What is DIXON.NS's TickerWorth Score?
Scores lower than almost every company we compare it with
Compared with Technology companies in India
Its strongest point: growing quickly. Its weakest: profitability is weak.
- Value · 40 of 100
Cheaper than 40% of Technology companies in India
- Price vs worth · 12 of 100
- Quality · 0 of 100
More profitable than almost none of the Technology companies in India
- Financial health · 15 of 100
Financially stronger than 15% of Technology companies in India
- Growth · 55 of 100
Growing faster than 55% of Technology companies in India
- Momentum · 33 of 100
Outperformed 33% of Technology companies in India over the past year
Confidence: Medium confidence · Scored
Get the Undervalued Company of the Week.
Why DIXON.NS gets a range, not one number
At a recent price of ₹12,100, Dixon Technologies (India) Limited (DIXON.NS) sits above every lens we ran: our valuation lenses put the business somewhere between ₹6,351 and ₹6,351 per share. They disagree too widely for us to state a single fair value. We publish the range rather than a midpoint because a number that precise would claim more than the methods can support. This is an educational model, not a price target or a recommendation.
Read the full reasoning
The valuation discounts Dixon Technologies (India) Limited's projected free cash flows at a weighted-average cost of capital (WACC) of 9.8%, with a long-run terminal growth rate of 2.5%. About 73% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — DIXON.NS would need sustained revenue growth of more than 25%/yr to justify today's price, against about 12.4% a year compounded in our base case. We don't quote a precise figure here, because past about 25% a year the reverse-DCF stops being informative: it solves for revenue growth alone, holding margins, capital intensity and the forecast horizon fixed, so a price well above our fair value has nowhere to go but growth. The honest reading is that the price implies growth this model can't reconcile — not that we forecast it.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, DIXON.NS's modeled DCF value ranges from about ₹2,553 to ₹4,914 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Dixon Technologies (India) Limited would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of DIXON.NS's intrinsic value. Figures update as new filings and prices come in.
Every input behind DIXON.NS's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | ₹515,848,010,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 2.3% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 21% → 17% → 13% → 8% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.2% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 1.00 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 61M |
| Market priceLast known price · as of 2026-10-19 19:30 UTC | ₹12,100 |
Change DIXON.NS's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Dixon Technologies (India) Limited do?
What does it do?
Dixon Technologies (India) Limited, together with its subsidiaries, engages in the manufacture and sale of electronic goods in India and internationally. The company offers display solutions, such as LED TVs, interactive flat panels, digital signages, and monitors; and lightning solutions, including special lamps, battens, bulbs, downlights, and strips and rope lights. It operates in the Consumer Electronics industry (Technology sector), headquartered in India. The company employs roughly 1,319 people.
How does it make money?
The business turns 515.8B in annual revenue into profit. Out of every $100 of sales, about $2 is left as operating profit (operating margin of 2.3%), after a 7% gross margin on the products/services it sells. After all costs, taxes and interest, 3.6% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks solid: carries modest debt (0.2× equity), and is currently profitable.
DIXON.NS insider trading
Insider filings are available for US-listed companies only.
Common questions
What is DIXON.NS's intrinsic value?
TickerWorth's valuation lenses put Dixon Technologies (India) Limited (DIXON.NS) between ₹6,351 and ₹6,351 per share, versus a market price of ₹12,100. They disagree too widely for us to state a single fair value, so we publish the range.
Is DIXON.NS overvalued or undervalued?
At ₹12,100 the price sits above every lens we ran. We don't call DIXON.NS overvalued or undervalued from a range this wide. This is an educational estimate, not advice.
What discount rate is used for DIXON.NS?
A WACC of 9.8% and a terminal growth rate of 2.5%.
Is Dixon Technologies (India) stock undervalued?
TickerWorth's fair-value range for Dixon Technologies (India) Limited (DIXON.NS) is ₹6,350.77 – ₹6,350.77 against a market price of ₹12,100.00. Priced above our range. We publish a range here, not one number, so we do not call it over- or undervalued. This is a model estimate, not investment advice.
Dixon Technologies (India) (DIXON.NS) DCF valuation and fair value
Our fair-value range for Dixon Technologies (India) Limited (DIXON.NS) is ₹6,350.77 – ₹6,350.77, built on a 9.8% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Dixon Technologies (India) stock?
Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of ₹12,100.00. A model estimate, not investment advice.
Dixon Technologies (India) (DIXON.NS) insider trading
We have no recent SEC Form 4 insider filings on file for Dixon Technologies (India) Limited (DIXON.NS). Form 4 covers US-listed companies only.
Other ways into the coverage
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.