Empower Intrinsic Value
Empower intrinsic value. Empower (EMPOWER) median intrinsic value is ₹3.36 from 7 valuation models (range ₹1–₹5), vs current price ₹1.68 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Empower stock price NSE.
EMPOWER Valuation Methods Summary — DCF, Graham Number & P/E
Empower intrinsic value across 7 models vs current price ₹1.68 — upside/downside and value range per method. Compare with Empower value estimation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹0.96 | ₹0.77 - ₹1.15 | -42.9% | EPS: ₹0.08, Sector P/E: 12x |
| Book Value Method | asset | ₹4.20 | ₹3.78 - ₹4.62 | +150.0% | Book Value/Share: ₹26.21, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹3.36 | ₹3.02 - ₹3.70 | +100.0% | Revenue/Share: ₹12.07, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹3.36 | ₹3.02 - ₹3.70 | +100.0% | EBITDA: ₹12.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹0.51 | ₹0.46 - ₹0.56 | -69.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹0.66 | ₹0.59 - ₹0.73 | -60.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹5.04 | ₹4.54 - ₹5.54 | +200.0% | EPS: ₹0.08, BVPS: ₹26.21 |
EMPOWER Intrinsic Value vs Market Price — All Valuation Models
Empower fair value range ₹1–₹5 vs current market price ₹1.68 across 7 valuation models. Read EMPOWER dividend history for the complete payout history and dividend yield track record.
EMPOWER Intrinsic Value Analysis — Undervalued or Overvalued?
Empower median intrinsic value ₹3.36, current price ₹1.68 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of EMPOWER?
Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Empower (EMPOWER) is ₹3.36 (median value). With the current market price of ₹1.68, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹0.51 to ₹5.04, indicating ₹0.51 - ₹5.04.
Is EMPOWER undervalued or overvalued?
Based on our multi-method analysis, Empower (EMPOWER) appears to be trading below calculated value by approximately 100.0%.
EMPOWER Financial Health — Key Ratios vs Industry Benchmarks
Empower financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Return on Equity | 3.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.38x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
EMPOWER Cash Flow Quality — Operating & Free Cash Flow
Empower operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹18 Cr | ₹18 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-6 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-16 Cr | ₹-16 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-23 Cr | ₹-23 Cr | Negative Cash Flow | 3/10 |