Aditya Spinners Intrinsic Value
Aditya Spinners (ADITYASP) median intrinsic value is ₹27.65 from 4 valuation models (range ₹11–₹30), vs current price ₹16.51 — +67.5% upside (Trading Below Calculated Value), margin of safety 40.3%. For current market price and key ratios, visit ADITYASP stock price BSE.
ADITYASP Valuation Methods Summary — DCF, Graham Number & P/E
Aditya Spinners intrinsic value across 4 models vs current price ₹16.51 — upside/downside and value range per method. Also explore ADITYASP stock price history to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹27.65 | ₹24.88 - ₹30.41 | +67.5% | Book Value/Share: ₹27.65, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹30.12 | ₹27.11 - ₹33.13 | +82.4% | Revenue/Share: ₹37.65, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹10.59 | ₹9.53 - ₹11.65 | -35.9% | EBITDA: ₹3.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹10.92 | ₹8.74 - ₹13.10 | -33.9% | CF Growth: 5.0%, Discount: 15% |
ADITYASP Intrinsic Value vs Market Price — All Valuation Models
Aditya Spinners fair value range ₹11–₹30 vs current market price ₹16.51 across 4 valuation models. Read ADITYASP dividend track record for the complete payout history and dividend yield track record.
ADITYASP Intrinsic Value Analysis — Undervalued or Overvalued?
Aditya Spinners median intrinsic value ₹27.65, current price ₹16.51 — Trading Below Calculated Value by 67.5%, margin of safety 40.3%.
What is the intrinsic value of ADITYASP?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Aditya Spinners (ADITYASP) is ₹27.65 (median value). With the current market price of ₹16.51, this represents a +67.5% variance from our estimated fair value.
The valuation range spans from ₹10.59 to ₹30.12, indicating ₹10.59 - ₹30.12.
Is ADITYASP undervalued or overvalued?
Based on our multi-method analysis, Aditya Spinners (ADITYASP) appears to be trading below calculated value by approximately 67.5%.
ADITYASP Financial Health — Key Ratios vs Industry Benchmarks
Aditya Spinners 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 | 1.00 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -2.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 3.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.94x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
ADITYASP Cash Flow Quality — Operating & Free Cash Flow
Aditya Spinners 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 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹9 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹6 Cr | ₹3 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹6 Cr | ₹3 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |