Automotive Axles Intrinsic Value

AUTOAXLES • Automobiles
Current Stock Price
₹1977.20
Primary Intrinsic Value
₹1248.00
Market Cap
₹2966 Cr
-41.4% Downside
Median Value
₹1159.11
Value Range
₹655 - ₹1664
Assessment
Trading Above Calculated Value
Safety Margin
-70.6%

AUTOAXLES Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹1248.00 ₹998.40 - ₹1497.60 -36.9% EPS: ₹104.00, Sector P/E: 12x
Book Value Method asset ₹654.67 ₹589.20 - ₹720.14 -66.9% Book Value/Share: ₹654.67, P/B: 1.0x
Revenue Multiple Method revenue ₹1106.13 ₹995.52 - ₹1216.74 -44.1% Revenue/Share: ₹1382.67, P/S: 0.8x
EBITDA Multiple Method earnings ₹996.00 ₹896.40 - ₹1095.60 -49.6% EBITDA: ₹249.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹1159.11 ₹927.29 - ₹1390.93 -41.4% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹1664.00 ₹1497.60 - ₹1830.40 -15.8% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹867.48 ₹780.73 - ₹954.23 -56.1% Revenue Growth: 8.5%, Adj P/E: 8.3x
ROE Based Valuation profitability ₹1465.33 ₹1318.80 - ₹1611.86 -25.9% ROE: 16.0%, P/E Multiple: 14x
Graham Defensive Method conservative ₹1237.71 ₹1113.94 - ₹1361.48 -37.4% EPS: ₹104.00, BVPS: ₹654.67
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

AUTOAXLES Intrinsic Value Analysis

What is the intrinsic value of AUTOAXLES?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Automotive Axles (AUTOAXLES) is ₹1159.11 (median value). With the current market price of ₹1977.20, this represents a -41.4% variance from our estimated fair value.

The valuation range spans from ₹654.67 to ₹1664.00, indicating ₹654.67 - ₹1664.00.

Is AUTOAXLES undervalued or overvalued?

Based on our multi-method analysis, Automotive Axles (AUTOAXLES) appears to be trading above calculated value by approximately 41.4%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 65.24 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.38 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 16.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 11.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 1.53x 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 ₹128 Cr ₹81 Cr Positive Free Cash Flow 8/10
March 2024 ₹260 Cr ₹169 Cr Positive Free Cash Flow 8/10
March 2023 ₹52 Cr ₹10 Cr Positive Free Cash Flow 7/10
March 2022 ₹43 Cr ₹30 Cr Positive Free Cash Flow 8/10
March 2021 ₹49 Cr ₹29 Cr Positive Free Cash Flow 8/10