Aarnav Fashions Intrinsic Value

AARNAV • Textiles
Current Stock Price
₹28.77
Primary Intrinsic Value
₹27.60
Market Cap
₹120.8 Cr
+52.7% Upside
Median Value
₹43.93
Value Range
₹9 - ₹72
Assessment
Trading Below Calculated Value
Safety Margin
34.5%

AARNAV Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹27.60 ₹22.08 - ₹33.12 -4.1% EPS: ₹2.30, Sector P/E: 12x
Book Value Method asset ₹44.52 ₹40.07 - ₹48.97 +54.7% Book Value/Share: ₹44.52, P/B: 1.0x
Revenue Multiple Method revenue ₹57.54 ₹51.79 - ₹63.29 +100.0% Revenue/Share: ₹99.52, P/S: 0.8x
EBITDA Multiple Method earnings ₹43.93 ₹39.54 - ₹48.32 +52.7% EBITDA: ₹31.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹71.92 ₹57.54 - ₹86.30 +150.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹8.63 ₹7.77 - ₹9.49 -70.0% EPS Growth: 1.0%, Fair P/E: 0.8x
Growth Adjusted P/E growth ₹18.40 ₹16.56 - ₹20.24 -36.0% Revenue Growth: -0.1%, Adj P/E: 8.0x
ROE Based Valuation profitability ₹23.81 ₹21.43 - ₹26.19 -17.2% ROE: 5.3%, P/E Multiple: 10x
Graham Defensive Method conservative ₹48.00 ₹43.20 - ₹52.80 +66.8% EPS: ₹2.30, 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 9 different valuation methods, the estimated intrinsic value of Aarnav Fashions (AARNAV) is ₹43.93 (median value). With the current market price of ₹28.77, this represents a +52.7% variance from our estimated fair value.

The valuation range spans from ₹8.63 to ₹71.92, indicating ₹8.63 - ₹71.92.

Is AARNAV undervalued or overvalued?

Based on our multi-method analysis, Aarnav Fashions (AARNAV) appears to be trading below calculated value by approximately 52.7%.

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
Debt to Equity Ratio 2.02 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 5.3% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 7.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.11x 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