Arif Habib (KAR:AHCL) Intrinsic Value: DCF (Dividends Based): ₨68.91 (As of Aug. 01, 2026) — 29861% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

KAR:AHCL Arif Habib Corp Ltd KAR:AHCL
60 GF Score
Price ₨15.50
GF Value ₨6.71
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Arif Habib Intrinsic Value: DCF (Dividends Based)?

Arif Habib KAR:AHCL +3.20% 60 Intrinsic Value: DCF (Dividends Based) is ₨68.91 as of Aug. 01, 2026, which is 100% below its 10-year median of 0.23. GuruFocus rates KAR:AHCL with a GF Score™ of 60/100 and a GF Value™ of ₨6.71 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 29 Utilities - Independent Power Producers companies, Arif Habib ranks better than 89.66% on this metric.

As of today (2026-08-01), Arif Habib's intrinsic value calculated from the Discounted Dividend model is ₨68.91.

Note: Discounted Dividend model is only suitable for companies who have a consistant distribution history. If the company's dividends does not remain steady over a long period, results may not be accurate due to the low consistency. The model is also only suitable for predictable companies (Business Predictability Rank higher than 1-Star) with dividend payments. If the company's Predictability Rank is 1-Star or Not Rated, or if the company does not pay dividend, the data will not be stored into our database.

Arif Habib's Predictability Rank is 2-Stars.

Margin of Safety % (DCF Dividends Based) using Discounted Dividend Model for Arif Habib is 77.51%.

The historical rank and industry rank for Arif Habib's Intrinsic Value: DCF (Dividends Based) or its related term are showing as below:

KAR:AHCL' s Price-to-DCF (Dividends Based) Range Over the Past 10 Years
Min: 0.15   Med: 0.23   Max: 0.3
Current: 0.22

During the past 13 years, the highest Price-to-Intrinsic-Value-DCF (Dividends Based) Ratio of Arif Habib was 0.30. The lowest was 0.15. And the median was 0.23.

KAR:AHCL's Price-to-DCF (Dividends Based) is ranked better than
89.66% of 29 companies
in the Utilities - Independent Power Producers industry
Industry Median: 1.12 vs KAR:AHCL: 0.22

Arif Habib  (KAR:AHCL) Intrinsic Value: DCF (Dividends Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book per Share, Graham Number, Median PS Value etc, discounted Dividends model evaluates the companies based on their power of future dividend distribution instead of their assets.


Be Aware

What you need to know about Discounted Dividends model:

1. The Discounted Dividends model evaluates a company based on its future dividends distribution power
2. Dividend growth is taken into account; therefore a company with a higher dividend growth rate is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies with consistently steady dividends distributed.
4. The Discounted Dividends model works poorly for inconsistent dividends distributor like high growth companies.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less dividends distributed.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) and Intrinsic Value: DCF (Dividends Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Arif Habib Intrinsic Value: DCF (Dividends Based) Related Terms


Arif Habib Intrinsic Value: DCF (Dividends Based) Historical Data

* Premium members only.

The historical data trend for Arif Habib's Intrinsic Value: DCF (Dividends Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Arif Habib Intrinsic Value: DCF (Dividends Based) Chart

Arif Habib Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Intrinsic Value: DCF (Dividends Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only 13.22 22.04 8.84 0.00 50.23

Arif Habib Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: DCF (Dividends Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 50.23 53.13 56.11 68.91

Arif Habib Intrinsic Value: DCF (Dividends Based) Competitor Comparison

For the Utilities - Renewable subindustry, Arif Habib's Price-to-DCF (Dividends Based), along with its competitors' market caps and Price-to-DCF (Dividends Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Arif Habib Price-to-DCF (Dividends Based) vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Arif Habib's Price-to-DCF (Dividends Based) distribution charts can be found below:

* The bar in red indicates where Arif Habib's Price-to-DCF (Dividends Based) falls into.


KAR:AHCL
60GF Score
Arif Habib Corp Ltd KAR:AHCL
Intrinsic Value: DCF (Dividends Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Arif Habib Intrinsic Value: DCF (Dividends Based) Calculation

This is the intrinsic value calculated from the Discounted Dividend Model with default parameters. The calculation method is the same as Discounted Cash Flow model except adjusted dividend are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DDM calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.72%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Dividend Growth Rate in the growth stage: g1 = 20%
The Growth Rate in the growth stage is initially set as the default 10-Year Dividend Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year Dividend Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year Dividend Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Arif Habib's average Dividend Growth Rate in the past 3 years was 32.60%, which is no less than 20%. GuruFocus defaults => Growth Rate: 20%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Dividends per Share: adjusted dividends per share = ₨2.205.
GuruFocus uses adjusted dividends per share by default to ensure that the valuation reflects the total value of the company, as the actual dividend is only a portion of the total value.

All of the default settings can be changed in the DCF calculator and the results are calculated automatically.

Arif Habib's Intrinsic Value: DCF (Dividends Based) for today is calculated as:

Intrinsic Value: DCF (Dividends Based)=Dividends per Share*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.2)/(1+0.11) = 1.0810810810811
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Dividends Based)=Dividends per Share*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=Dividends per Share*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=2.205*31.2501
=68.91

Margin of Safety % (DCF Dividends Based) = (Intrinsic Value: DCF (Dividends Based)-Current Price) /Intrinsic Value: DCF (Dividends Based)
= (68.91 - 15.50) / 68.91
= 77.51 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: DCF (Dividends Based) of ₨68.91 mean?
Arif Habib (KAR:AHCL) has a Intrinsic Value: DCF (Dividends Based) of ₨68.91 as of Aug. 01, 2026. Intrinsic Value: DCF (Dividends Based) is the stock value based on a two-stage discounted dividend model. View historical data on Arif Habib and its competitors. This is 29861% above median its historical median of 0.23. Over the past decade, Arif Habib's Intrinsic Value: DCF (Dividends Based) has ranged from 0.15 to 0.30. According to the industry distribution chart, Arif Habib ranks #3 out of 29 companies in the Utilities - Independent Power Producers industry, placing it in the top 10.3%.
Is Arif Habib's Intrinsic Value: DCF (Dividends Based) too high?
Arif Habib's current Intrinsic Value: DCF (Dividends Based) of ₨68.91 is 29861% above median its 10-year median of 0.23. Over the past 10 years, this metric has ranged from a low of 0.15 to a high of 0.30. Based on the distribution chart, Arif Habib ranks #3 out of 29 companies in the Utilities - Independent Power Producers industry, which is in the top quartile — a strong position relative to peers. Overall, Arif Habib has a GF Score™ of 60/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Arif Habib's Intrinsic Value: DCF (Dividends Based) compare to competitors?
According to the Utilities - Independent Power Producers industry distribution chart, Arif Habib ranks #3 out of 29 companies for Intrinsic Value: DCF (Dividends Based). This places Arif Habib in the top 10% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: DCF (Dividends Based) is 1.12. Historically, Arif Habib's own Intrinsic Value: DCF (Dividends Based) has ranged from 0.15 to 0.30 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (Dividends Based) for an Utilities - Independent Power Producers company?
The median Intrinsic Value: DCF (Dividends Based) among Utilities - Independent Power Producers companies is 1.12, based on 29 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Dividends Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Dividends Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (Dividends Based) mean?
A high Intrinsic Value: DCF (Dividends Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Dividends Based) is the stock value based on a two-stage discounted dividend model. View historical data on Arif Habib and its competitors. For the Utilities - Independent Power Producers industry, the median Intrinsic Value: DCF (Dividends Based) is 1.12 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Arif Habib's current Intrinsic Value: DCF (Dividends Based) is ₨68.91, which is 29861% above median its own 10-year median of 0.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Arif Habib stock overvalued right now?
Based on GuruFocus' analysis, Arif Habib (KAR:AHCL) is currently considered Significantly Overvalued. The stock's GF Value™ is ₨6.71, compared to a current price of ₨15.50 — trading 131% above its estimated fair value. The current Intrinsic Value: DCF (Dividends Based) is ₨68.91, which is 29861% above median its 10-year median of 0.23. Arif Habib's overall GF Score™ is 60/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (Dividends Based) calculated?
Intrinsic Value: DCF (Dividends Based) is calculated from a company's financial statements. For Arif Habib (KAR:AHCL), the current Intrinsic Value: DCF (Dividends Based) is ₨68.91 as of Aug. 01, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Arif Habib (KAR:AHCL) Overvalued in 2026?

Based on GuruFocus' analysis, Arif Habib stock appears to be overvalued. The current stock price of ₨15.50 is trading 131% above its estimated GF Value™ of ₨6.71. GuruFocus considers Arif Habib to be Significantly Overvalued.

Key valuation signals for KAR:AHCL:

  • Intrinsic Value: DCF (Dividends Based): ₨68.91 (29861% above median its 10-year median of 0.23)
  • GF Value™: ₨6.71 vs. price of ₨15.50 (131% above fair value)
  • GF Score™: 60/100 with 4 warning signs

No single metric tells the full story. See the KAR:AHCL stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Arif Habib Business Description

Address 23 M.T. Khan Road, Arif Habib Centre, 2nd Floor, Karachi, SD, PAK, 74000
Arif Habib Corp Ltd generates and sells electricity in Pakistan. It is also engaged in providing equity and debt brokerage, as well as corporate finance services to institutional, corporate, high-net-worth, and retail clients. Its segments are Capital market operations; Brokerage; Energy Development, and Others. The firm generates the majority of revenue from the Energy segment. The Energy segment is engaged in energy development. The brokerage segment is engaged in brokerage, underwriting, corporate consultancy, research, and corporate finance services. Capital market operations segment is engaged in trading of equity securities and maintaining strategic and trading portfolios. Others include assets of RCPL.
60GF Score

Get the complete analysis for KAR:AHCL

Intrinsic Value: DCF (Dividends Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₨15.50
Price
₨6.71
GF Value