Cropster Agro Intrinsic Value
Cropster Agro intrinsic value. Cropster Agro (CROPSTER) median intrinsic value is ₹4.62 from 8 valuation models (range ₹1–₹7), vs current price ₹2.31 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read CROPSTER dividend payout details for the complete payout history and dividend yield track record.
CROPSTER Valuation Methods Summary — DCF, Graham Number & P/E
Cropster Agro intrinsic value across 8 models vs current price ₹2.31 — upside/downside and value range per method. For current market price and key ratios, visit Cropster Agro stock price NSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2.40 | ₹1.92 - ₹2.88 | +3.9% | EPS: ₹0.20, Sector P/E: 12x |
| Book Value Method | asset | ₹5.78 | ₹5.20 - ₹6.36 | +150.2% | Book Value/Share: ₹14.52, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹4.62 | ₹4.16 - ₹5.08 | +100.0% | Revenue/Share: ₹21.31, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹4.62 | ₹4.16 - ₹5.08 | +100.0% | EBITDA: ₹16.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹1.28 | ₹1.15 - ₹1.41 | -44.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1.72 | ₹1.55 - ₹1.89 | -25.5% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹4.62 | ₹4.16 - ₹5.08 | +100.0% | ROE: 12.3%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹6.93 | ₹6.24 - ₹7.62 | +200.0% | EPS: ₹0.20, BVPS: ₹14.52 |
CROPSTER Intrinsic Value vs Market Price — All Valuation Models
Cropster Agro fair value range ₹1–₹7 vs current market price ₹2.31 across 8 valuation models. Compare with CROPSTER fair value estimate to assess whether the stock is under or overvalued.
CROPSTER Intrinsic Value Analysis — Undervalued or Overvalued?
Cropster Agro median intrinsic value ₹4.62, current price ₹2.31 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of CROPSTER?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Cropster Agro (CROPSTER) is ₹4.62 (median value). With the current market price of ₹2.31, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹1.28 to ₹6.93, indicating ₹1.28 - ₹6.93.
Is CROPSTER undervalued or overvalued?
Based on our multi-method analysis, Cropster Agro (CROPSTER) appears to be trading below calculated value by approximately 100.0%.
CROPSTER Financial Health — Key Ratios vs Industry Benchmarks
Cropster Agro 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 | 12.3% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.16x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
CROPSTER Cash Flow Quality — Operating & Free Cash Flow
Cropster Agro 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 | ₹-36 Cr | ₹-36 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-36 Cr | ₹-36 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹0 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |