Indian Toners & Developers Intrinsic Value
Indian Toners & Developers intrinsic value. Indian Toners & Developers (INDTONER) median intrinsic value is ₹137.31 from 10 valuation models (range ₹92–₹137), vs current price ₹45.77 — +200.0% upside (Trading Below Calculated Value), margin of safety 66.7%. Read INDTONER dividend history for the complete payout history and dividend yield track record.
INDTONER Valuation Methods Summary — DCF, Graham Number & P/E
Indian Toners & Developers intrinsic value across 10 models vs current price ₹45.77 — upside/downside and value range per method. For current market price and key ratios, visit INDTONER stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹137.31 | ₹109.85 - ₹164.77 | +200.0% | EPS: ₹22.08, Sector P/E: 12x |
| Book Value Method | asset | ₹114.43 | ₹102.99 - ₹125.87 | +150.0% | Book Value/Share: ₹150.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹91.54 | ₹82.39 - ₹100.69 | +100.0% | Revenue/Share: ₹138.18, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹91.54 | ₹82.39 - ₹100.69 | +100.0% | EBITDA: ₹36.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹114.43 | ₹91.54 - ₹137.32 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹137.31 | ₹123.58 - ₹151.04 | +200.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹137.31 | ₹123.58 - ₹151.04 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹91.54 | ₹82.39 - ₹100.69 | +100.0% | ROE: 14.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹137.31 | ₹123.58 - ₹151.04 | +200.0% | EPS: ₹22.08, BVPS: ₹150.00 |
| Dividend Yield Method | dividend | ₹137.31 | ₹123.58 - ₹151.04 | +200.0% | DPS: ₹6.00, Target Yield: 3.5% |
INDTONER Intrinsic Value vs Market Price — All Valuation Models
Indian Toners & Developers fair value range ₹92–₹137 vs current market price ₹45.77 across 10 valuation models. Compare with Indian Toners & Developers value estimation to assess whether the stock is under or overvalued.
INDTONER Intrinsic Value Analysis — Undervalued or Overvalued?
Indian Toners & Developers median intrinsic value ₹137.31, current price ₹45.77 — Trading Below Calculated Value by 200.0%, margin of safety 66.7%.
What is the intrinsic value of INDTONER?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Indian Toners & Developers (INDTONER) is ₹137.31 (median value). With the current market price of ₹45.77, this represents a +200.0% variance from our estimated fair value.
The valuation range spans from ₹91.54 to ₹137.31, indicating ₹91.54 - ₹137.31.
Is INDTONER undervalued or overvalued?
Based on our multi-method analysis, Indian Toners & Developers (INDTONER) appears to be trading below calculated value by approximately 200.0%.
INDTONER Financial Health — Key Ratios vs Industry Benchmarks
Indian Toners & Developers 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 |
|---|---|---|---|---|
| Current Ratio | 16.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 14.5% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 23.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.81x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
INDTONER Cash Flow Quality — Operating & Free Cash Flow
Indian Toners & Developers 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 2022 | ₹14 Cr | ₹14 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹19 Cr | ₹19 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹13 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2019 | ₹14 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |
| March 2018 | ₹19 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |