Arnold Holdings Intrinsic Value

ARNOLD • Financial Services
Current Stock Price
₹12.91
Primary Intrinsic Value
₹38.73
Market Cap
₹31.0 Cr
+200.0% Upside
Median Value
₹38.73
Value Range
₹20 - ₹39
Assessment
Trading Below Calculated Value
Safety Margin
66.7%

ARNOLD Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹38.73 ₹30.98 - ₹46.48 +200.0% EPS: ₹5.10, Sector P/E: 12x
Book Value Method asset ₹20.00 ₹18.00 - ₹22.00 +54.9% Book Value/Share: ₹25.00, P/B: 0.8x
Revenue Multiple Method revenue ₹25.82 ₹23.24 - ₹28.40 +100.0% Revenue/Share: ₹70.83, P/S: 1.0x
EBITDA Multiple Method earnings ₹21.00 ₹18.90 - ₹23.10 +62.7% EBITDA: ₹11.00Cr, EV/EBITDA: 5x
Simple DCF (5Y) dcf ₹32.27 ₹25.82 - ₹38.72 +150.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹38.73 ₹34.86 - ₹42.60 +200.0% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹38.73 ₹34.86 - ₹42.60 +200.0% Revenue Growth: 9.3%, Adj P/E: 8.4x
Graham Defensive Method conservative ₹38.73 ₹34.86 - ₹42.60 +200.0% EPS: ₹5.10, BVPS: ₹25.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

ARNOLD Intrinsic Value Analysis

What is the intrinsic value of ARNOLD?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Arnold Holdings (ARNOLD) is ₹38.73 (median value). With the current market price of ₹12.91, this represents a +200.0% variance from our estimated fair value.

The valuation range spans from ₹20.00 to ₹38.73, indicating ₹20.00 - ₹38.73.

Is ARNOLD undervalued or overvalued?

Based on our multi-method analysis, Arnold Holdings (ARNOLD) appears to be trading below calculated value by approximately 200.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.89 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio 2.62 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 5.0% 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 1.08x 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 ₹-12 Cr ₹-14 Cr Negative Cash Flow 3/10
March 2024 ₹31 Cr ₹25 Cr Positive Free Cash Flow 8/10
March 2023 ₹-4 Cr ₹-8 Cr Negative Cash Flow 3/10
March 2022 ₹21 Cr ₹-5 Cr Positive Operating Cash Flow 6/10
March 2021 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10