AKG Exim Intrinsic Value

AKG • Commercial Services
Current Stock Price
₹12.51
Primary Intrinsic Value
₹3.75
Market Cap
₹40.0 Cr
-38.3% Downside
Median Value
₹7.72
Value Range
₹4 - ₹23
Assessment
Trading Above Calculated Value
Safety Margin
-62.0%

AKG Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹3.75 ₹3.00 - ₹4.50 -70.0% EPS: ₹0.16, Sector P/E: 12x
Book Value Method asset ₹16.56 ₹14.90 - ₹18.22 +32.4% Book Value/Share: ₹16.56, P/B: 1.0x
Revenue Multiple Method revenue ₹23.00 ₹20.70 - ₹25.30 +83.9% Revenue/Share: ₹28.75, P/S: 0.8x
PEG Ratio Method growth ₹3.75 ₹3.38 - ₹4.12 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹3.75 ₹3.38 - ₹4.12 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹7.72 ₹6.95 - ₹8.49 -38.3% EPS: ₹0.16, BVPS: ₹16.56
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

AKG Intrinsic Value Analysis

What is the intrinsic value of AKG?

Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of AKG Exim (AKG) is ₹7.72 (median value). With the current market price of ₹12.51, this represents a -38.3% variance from our estimated fair value.

The valuation range spans from ₹3.75 to ₹23.00, indicating ₹3.75 - ₹23.00.

Is AKG undervalued or overvalued?

Based on our multi-method analysis, AKG Exim (AKG) appears to be trading above calculated value by approximately 38.3%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 76.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.49 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin 2.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.16x 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 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2024 ₹-3 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2023 ₹-18 Cr ₹-18 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹-2 Cr ₹-3 Cr Negative Cash Flow 3/10