Smartworks Coworking Spaces Intrinsic Value
Smartworks Coworking Spaces intrinsic value. Smartworks Coworking Spaces (SMARTWORKS) median intrinsic value is ₹666.41 from 4 valuation models (range ₹100–₹1225), vs current price ₹497.80 — +33.9% upside (Trading Below Calculated Value), margin of safety 25.3%. For current market price and key ratios, visit SMARTWORKS share price.
SMARTWORKS Valuation Methods Summary — DCF, Graham Number & P/E
Smartworks Coworking Spaces intrinsic value across 4 models vs current price ₹497.80 — upside/downside and value range per method. Read SMARTWORKS dividend track record for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹99.56 | ₹89.60 - ₹109.52 | -80.0% | Book Value/Share: ₹10.49, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹149.34 | ₹134.41 - ₹164.27 | -70.0% | Revenue/Share: ₹171.26, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹666.41 | ₹599.77 - ₹733.05 | +33.9% | EBITDA: ₹1144.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1225.14 | ₹980.11 - ₹1470.17 | +146.1% | CF Growth: 15.0%, Discount: 15% |
SMARTWORKS Intrinsic Value vs Market Price — All Valuation Models
Smartworks Coworking Spaces fair value range ₹100–₹1225 vs current market price ₹497.80 across 4 valuation models. Compare with SMARTWORKS DCF valuation to assess whether the stock is under or overvalued.
SMARTWORKS Intrinsic Value Analysis — Undervalued or Overvalued?
Smartworks Coworking Spaces median intrinsic value ₹666.41, current price ₹497.80 — Trading Below Calculated Value by 33.9%, margin of safety 25.3%.
What is the intrinsic value of SMARTWORKS?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Smartworks Coworking Spaces (SMARTWORKS) is ₹666.41 (median value). With the current market price of ₹497.80, this represents a +33.9% variance from our estimated fair value.
The valuation range spans from ₹99.56 to ₹1225.14, indicating ₹99.56 - ₹1225.14.
Is SMARTWORKS undervalued or overvalued?
Based on our multi-method analysis, Smartworks Coworking Spaces (SMARTWORKS) appears to be trading below calculated value by approximately 33.9%.
SMARTWORKS Financial Health — Key Ratios vs Industry Benchmarks
Smartworks Coworking Spaces 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 | 0.08 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -11.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 64.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.38x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
SMARTWORKS Cash Flow Quality — Operating & Free Cash Flow
Smartworks Coworking Spaces 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 | ₹929 Cr | ₹791 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹743 Cr | ₹647 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹532 Cr | ₹379 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹216 Cr | ₹169 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹153 Cr | ₹133 Cr | Positive Free Cash Flow | 8/10 |