Aarnav Fashions Intrinsic Value

AARNAV • Textiles
Current Stock Price
₹25.31
Primary Intrinsic Value
₹20.40
Market Cap
₹106.3 Cr
+63.1% Upside
Median Value
₹41.27
Value Range
₹11 - ₹63
Assessment
Trading Below Calculated Value
Safety Margin
38.7%

AARNAV Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹20.40 ₹16.32 - ₹24.48 -19.4% EPS: ₹1.70, Sector P/E: 12x
Book Value Method asset ₹44.52 ₹40.07 - ₹48.97 +75.9% Book Value/Share: ₹44.52, P/B: 1.0x
Revenue Multiple Method revenue ₹50.62 ₹45.56 - ₹55.68 +100.0% Revenue/Share: ₹100.48, P/S: 0.8x
EBITDA Multiple Method earnings ₹40.00 ₹36.00 - ₹44.00 +58.0% EBITDA: ₹28.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹63.27 ₹50.62 - ₹75.92 +150.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹10.88 ₹9.79 - ₹11.97 -57.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹13.60 ₹12.24 - ₹14.96 -46.3% Revenue Growth: 0.1%, Adj P/E: 8.0x
Graham Defensive Method conservative ₹41.27 ₹37.14 - ₹45.40 +63.1% EPS: ₹1.70, BVPS: ₹44.52
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check AARNAV share price latest .

Valuation Comparison Chart

AARNAV Intrinsic Value Analysis

What is the intrinsic value of AARNAV?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Aarnav Fashions (AARNAV) is ₹41.27 (median value). With the current market price of ₹25.31, this represents a +63.1% variance from our estimated fair value.

The valuation range spans from ₹10.88 to ₹63.27, indicating ₹10.88 - ₹63.27.

Is AARNAV undervalued or overvalued?

Based on our multi-method analysis, Aarnav Fashions (AARNAV) appears to be trading below calculated value by approximately 63.1%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 7.12 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 3.7% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 6.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.12x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹25 Cr ₹24 Cr Positive Free Cash Flow 8/10
March 2024 ₹32 Cr ₹30 Cr Positive Free Cash Flow 8/10
March 2023 ₹44 Cr ₹43 Cr Positive Free Cash Flow 8/10
March 2022 ₹15 Cr ₹15 Cr Positive Free Cash Flow 8/10
March 2021 ₹-58 Cr ₹-139 Cr Negative Cash Flow 3/10