Integra Engineering Intrinsic Value
Integra Engineering intrinsic value. Integra Engineering (INTEGRAEN) median intrinsic value is ₹350.50 from 9 valuation models (range ₹53–₹438), vs current price ₹175.25 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read INTEGRAEN dividend track record for the complete payout history and dividend yield track record.
INTEGRAEN Valuation Methods Summary — DCF, Graham Number & P/E
Integra Engineering intrinsic value across 9 models vs current price ₹175.25 — upside/downside and value range per method. For current market price and key ratios, visit Integra Engineering share price today.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹52.57 | ₹42.06 - ₹63.08 | -70.0% | EPS: ₹3.96, Sector P/E: 12x |
| Book Value Method | asset | ₹370.00 | ₹333.00 - ₹407.00 | +111.1% | Book Value/Share: ₹370.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹350.50 | ₹315.45 - ₹385.55 | +100.0% | Revenue/Share: ₹533.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹350.50 | ₹315.45 - ₹385.55 | +100.0% | EBITDA: ₹28.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹438.12 | ₹350.50 - ₹525.74 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹52.57 | ₹47.31 - ₹57.83 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹52.57 | ₹47.31 - ₹57.83 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹350.50 | ₹315.45 - ₹385.55 | +100.0% | ROE: 10.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹181.57 | ₹163.41 - ₹199.73 | +3.6% | EPS: ₹3.96, BVPS: ₹370.00 |
INTEGRAEN Intrinsic Value vs Market Price — All Valuation Models
Integra Engineering fair value range ₹53–₹438 vs current market price ₹175.25 across 9 valuation models. Compare with INTEGRAEN fundamental valuation to assess whether the stock is under or overvalued.
INTEGRAEN Intrinsic Value Analysis — Undervalued or Overvalued?
Integra Engineering median intrinsic value ₹350.50, current price ₹175.25 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of INTEGRAEN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Integra Engineering (INTEGRAEN) is ₹350.50 (median value). With the current market price of ₹175.25, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹52.57 to ₹438.12, indicating ₹52.57 - ₹438.12.
Is INTEGRAEN undervalued or overvalued?
Based on our multi-method analysis, Integra Engineering (INTEGRAEN) appears to be trading below calculated value by approximately 100.0%.
INTEGRAEN Financial Health — Key Ratios vs Industry Benchmarks
Integra Engineering 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 | 17.80 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 10.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 16.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.05x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
INTEGRAEN Cash Flow Quality — Operating & Free Cash Flow
Integra Engineering 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 2026 | ₹15 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹27 Cr | ₹16 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹17 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹9 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-7 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |