Arvind SmartSpaces Intrinsic Value

ARVSMART • Realty
Current Stock Price
₹589.95
Primary Intrinsic Value
₹176.99
Market Cap
₹2714 Cr
-70.0% Downside
Median Value
₹176.99
Value Range
₹176 - ₹295
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

ARVSMART Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹176.99 ₹141.59 - ₹212.39 -70.0% EPS: ₹12.36, Sector P/E: 12x
Book Value Method asset ₹175.65 ₹158.09 - ₹193.22 -70.2% Book Value/Share: ₹175.65, P/B: 1.0x
Revenue Multiple Method revenue ₹176.99 ₹159.29 - ₹194.69 -70.0% Revenue/Share: ₹125.22, P/S: 0.8x
EBITDA Multiple Method earnings ₹235.98 ₹212.38 - ₹259.58 -60.0% EBITDA: ₹132.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹235.98 ₹188.78 - ₹283.18 -60.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹176.99 ₹159.29 - ₹194.69 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹176.99 ₹159.29 - ₹194.69 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹294.98 ₹265.48 - ₹324.48 -50.0% ROE: 8.9%, P/E Multiple: 10x
Graham Defensive Method conservative ₹221.02 ₹198.92 - ₹243.12 -62.5% EPS: ₹12.36, BVPS: ₹175.65
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

ARVSMART Intrinsic Value Analysis

What is the intrinsic value of ARVSMART?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Arvind SmartSpaces (ARVSMART) is ₹176.99 (median value). With the current market price of ₹589.95, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹175.65 to ₹294.98, indicating ₹175.65 - ₹294.98.

Is ARVSMART undervalued or overvalued?

Based on our multi-method analysis, Arvind SmartSpaces (ARVSMART) appears to be trading above calculated value by approximately 70.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 8.15 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 3.31 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 8.9% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 21.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.22x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-84 Cr ₹-139 Cr Negative Cash Flow 3/10
March 2024 ₹31 Cr ₹17 Cr Positive Free Cash Flow 8/10
March 2023 ₹-101 Cr ₹-142 Cr Negative Cash Flow 3/10
March 2022 ₹161 Cr ₹161 Cr Positive Free Cash Flow 8/10
March 2021 ₹91 Cr ₹70 Cr Positive Free Cash Flow 8/10