Kross Intrinsic Value
Kross intrinsic value. Kross (KROSS) median intrinsic value is ₹153.12 from 9 valuation models (range ₹76–₹218), vs current price ₹253.60 — -39.6% downside (Trading Above Calculated Value), margin of safety -65.6%. Read KROSS dividend track record for the complete payout history and dividend yield track record.
KROSS Valuation Methods Summary — DCF, Graham Number & P/E
Kross intrinsic value across 9 models vs current price ₹253.60 — upside/downside and value range per method. Compare with KROSS fair value to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹108.00 | ₹86.40 - ₹129.60 | -57.4% | EPS: ₹9.00, Sector P/E: 12x |
| Book Value Method | asset | ₹153.12 | ₹137.81 - ₹168.43 | -39.6% | Book Value/Share: ₹153.12, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹180.25 | ₹162.22 - ₹198.28 | -28.9% | Revenue/Share: ₹225.31, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹181.88 | ₹163.69 - ₹200.07 | -28.3% | EBITDA: ₹97.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹104.97 | ₹83.98 - ₹125.96 | -58.6% | CF Growth: 11.7%, Discount: 15% |
| PEG Ratio Method | growth | ₹86.39 | ₹77.75 - ₹95.03 | -65.9% | EPS Growth: 12.0%, Fair P/E: 9.6x |
| Growth Adjusted P/E | growth | ₹76.08 | ₹68.47 - ₹83.69 | -70.0% | Revenue Growth: 10.2%, Adj P/E: 8.4x |
| ROE Based Valuation | profitability | ₹217.50 | ₹195.75 - ₹239.25 | -14.2% | ROE: 11.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹176.09 | ₹158.48 - ₹193.70 | -30.6% | EPS: ₹9.00, BVPS: ₹153.12 |
KROSS Intrinsic Value vs Market Price — All Valuation Models
Kross fair value range ₹76–₹218 vs current market price ₹253.60 across 9 valuation models. For current market price and key ratios, visit Kross share price chart.
KROSS Intrinsic Value Analysis — Undervalued or Overvalued?
Kross median intrinsic value ₹153.12, current price ₹253.60 — Trading Above Calculated Value by 39.6%, margin of safety -65.6%.
What is the intrinsic value of KROSS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Kross (KROSS) is ₹153.12 (median value). With the current market price of ₹253.60, this represents a -39.6% variance from our estimated fair value.
The valuation range spans from ₹76.08 to ₹217.50, indicating ₹76.08 - ₹217.50.
Is KROSS undervalued or overvalued?
Based on our multi-method analysis, Kross (KROSS) appears to be trading above calculated value by approximately 39.6%.
KROSS Financial Health — Key Ratios vs Industry Benchmarks
Kross 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 | 7.98 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.13x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
KROSS Cash Flow Quality — Operating & Free Cash Flow
Kross 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 | ₹28 Cr | ₹-31 Cr | Positive Operating Cash Flow | 6/10 |
| March 2025 | ₹9 Cr | ₹-25 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹8 Cr | ₹-7 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹42 Cr | ₹33 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹18 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |