Akar Auto Industries Intrinsic Value
AAIL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹30.37 | ₹24.30 - ₹36.44 | -70.0% | EPS: ₹2.50, Sector P/E: 12x |
| Book Value Method | asset | ₹100.00 | ₹90.00 - ₹110.00 | -1.2% | Book Value/Share: ₹100.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹202.48 | ₹182.23 - ₹222.73 | +100.0% | Revenue/Share: ₹712.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹202.48 | ₹182.23 - ₹222.73 | +100.0% | EBITDA: ₹21.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹253.10 | ₹202.48 - ₹303.72 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹30.37 | ₹27.33 - ₹33.41 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹30.37 | ₹27.33 - ₹33.41 | -70.0% | Revenue Growth: 7.1%, Adj P/E: 8.3x |
| ROE Based Valuation | profitability | ₹60.00 | ₹54.00 - ₹66.00 | -40.7% | ROE: 6.0%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹75.00 | ₹67.50 - ₹82.50 | -25.9% | EPS: ₹2.50, BVPS: ₹100.00 |
Want to compare with current market value? Check AAIL share price latest .
Valuation Comparison Chart
AAIL Intrinsic Value Analysis
What is the intrinsic value of AAIL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Akar Auto Industries (AAIL) is ₹75.00 (median value). With the current market price of ₹101.24, this represents a -25.9% variance from our estimated fair value.
The valuation range spans from ₹30.37 to ₹253.10, indicating ₹30.37 - ₹253.10.
Is AAIL undervalued or overvalued?
Based on our multi-method analysis, Akar Auto Industries (AAIL) appears to be trading above calculated value by approximately 25.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 6.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 6.0% | 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 | 1.51x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Akar Auto Industries
Additional stock information and data for AAIL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹26 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹10 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹25 Cr | ₹21 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹16 Cr | ₹16 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹0 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |