Ambar Protein Industries Intrinsic Value

AMBARPIL • FMCG
Current Stock Price
₹183.95
Primary Intrinsic Value
₹147.60
Market Cap
₹110.4 Cr
-34.8% Downside
Median Value
₹120.00
Value Range
₹58 - ₹368
Assessment
Trading Above Calculated Value
Safety Margin
-53.3%

AMBARPIL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹147.60 ₹118.08 - ₹177.12 -19.8% EPS: ₹12.30, Sector P/E: 12x
Book Value Method asset ₹58.33 ₹52.50 - ₹64.16 -68.3% Book Value/Share: ₹58.33, P/B: 1.0x
Revenue Multiple Method revenue ₹367.90 ₹331.11 - ₹404.69 +100.0% Revenue/Share: ₹803.33, P/S: 0.8x
EBITDA Multiple Method earnings ₹120.00 ₹108.00 - ₹132.00 -34.8% EBITDA: ₹12.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹73.58 ₹58.86 - ₹88.30 -60.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹120.81 ₹108.73 - ₹132.89 -34.3% EPS Growth: 12.3%, Fair P/E: 9.8x
Growth Adjusted P/E growth ₹102.89 ₹92.60 - ₹113.18 -44.1% Revenue Growth: 9.1%, Adj P/E: 8.4x
ROE Based Valuation profitability ₹163.33 ₹147.00 - ₹179.66 -11.2% ROE: 20.0%, P/E Multiple: 14x
Graham Defensive Method conservative ₹116.67 ₹105.00 - ₹128.34 -36.6% EPS: ₹12.30, BVPS: ₹58.33
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

AMBARPIL Intrinsic Value Analysis

What is the intrinsic value of AMBARPIL?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Ambar Protein Industries (AMBARPIL) is ₹120.00 (median value). With the current market price of ₹183.95, this represents a -34.8% variance from our estimated fair value.

The valuation range spans from ₹58.33 to ₹367.90, indicating ₹58.33 - ₹367.90.

Is AMBARPIL undervalued or overvalued?

Based on our multi-method analysis, Ambar Protein Industries (AMBARPIL) appears to be trading above calculated value by approximately 34.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 16.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.03 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 20.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 2.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 6.79x 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 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2024 ₹7 Cr ₹7 Cr Positive Free Cash Flow 8/10
March 2023 ₹6 Cr ₹6 Cr Positive Free Cash Flow 8/10
March 2022 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2021 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10