Pasupati Spinning & Weaving Mills Intrinsic Value
Pasupati Spinning & Weaving Mills intrinsic value. Pasupati Spinning & Weaving Mills (PASUSPG) median intrinsic value is ₹53.33 from 9 valuation models (range ₹31–₹71), vs current price ₹35.30 — +51.1% upside (Trading Below Calculated Value), margin of safety 33.8%. Read PASUSPG dividend track record for the complete payout history and dividend yield track record.
PASUSPG Valuation Methods Summary — DCF, Graham Number & P/E
Pasupati Spinning & Weaving Mills intrinsic value across 9 models vs current price ₹35.30 — upside/downside and value range per method. For current market price and key ratios, visit PASUSPG stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹46.80 | ₹37.44 - ₹56.16 | +32.6% | EPS: ₹3.90, Sector P/E: 12x |
| Book Value Method | asset | ₹37.78 | ₹34.00 - ₹41.56 | +7.0% | Book Value/Share: ₹37.78, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹70.60 | ₹63.54 - ₹77.66 | +100.0% | Revenue/Share: ₹115.56, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹70.60 | ₹63.54 - ₹77.66 | +100.0% | EBITDA: ₹12.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹51.58 | ₹41.26 - ₹61.90 | +46.1% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹62.40 | ₹56.16 - ₹68.64 | +76.8% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹31.20 | ₹28.08 - ₹34.32 | -11.6% | Revenue Growth: -7.0%, Adj P/E: 8.0x |
| ROE Based Valuation | profitability | ₹53.33 | ₹48.00 - ₹58.66 | +51.1% | ROE: 11.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹57.58 | ₹51.82 - ₹63.34 | +63.1% | EPS: ₹3.90, BVPS: ₹37.78 |
PASUSPG Intrinsic Value vs Market Price — All Valuation Models
Pasupati Spinning & Weaving Mills fair value range ₹31–₹71 vs current market price ₹35.30 across 9 valuation models. Compare with PASUSPG fundamental valuation to assess whether the stock is under or overvalued.
PASUSPG Intrinsic Value Analysis — Undervalued or Overvalued?
Pasupati Spinning & Weaving Mills median intrinsic value ₹53.33, current price ₹35.30 — Trading Below Calculated Value by 51.1%, margin of safety 33.8%.
What is the intrinsic value of PASUSPG?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Pasupati Spinning & Weaving Mills (PASUSPG) is ₹53.33 (median value). With the current market price of ₹35.30, this represents a +51.1% variance from our estimated fair value.
The valuation range spans from ₹31.20 to ₹70.60, indicating ₹31.20 - ₹70.60.
Is PASUSPG undervalued or overvalued?
Based on our multi-method analysis, Pasupati Spinning & Weaving Mills (PASUSPG) appears to be trading below calculated value by approximately 51.1%.
PASUSPG Financial Health — Key Ratios vs Industry Benchmarks
Pasupati Spinning & Weaving Mills 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 | 6.80 | 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 | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.97x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
PASUSPG Cash Flow Quality — Operating & Free Cash Flow
Pasupati Spinning & Weaving Mills 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 | ₹5 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹4 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹6 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹7 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-7 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |