Avro Intrinsic Value

AVROIND • Consumer Goods
Current Stock Price
₹116.65
Primary Intrinsic Value
₹91.00
Market Cap
₹151.6 Cr
-22.0% Downside
Median Value
₹91.00
Value Range
₹35 - ₹163
Assessment
Trading Above Calculated Value
Safety Margin
-28.2%

AVROIND Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹91.00 ₹72.80 - ₹109.20 -22.0% EPS: ₹3.64, Sector P/E: 25x
Book Value Method asset ₹163.46 ₹147.11 - ₹179.81 +40.1% Book Value/Share: ₹65.38, P/B: 2.5x
Revenue Multiple Method revenue ₹106.15 ₹95.54 - ₹116.77 -9.0% Revenue/Share: ₹70.77, P/S: 1.5x
EBITDA Multiple Method earnings ₹110.77 ₹99.69 - ₹121.85 -5.0% EBITDA: ₹12.00Cr, EV/EBITDA: 12x
Simple DCF (5Y) dcf ₹62.69 ₹50.15 - ₹75.23 -46.3% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹34.99 ₹31.49 - ₹38.49 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹67.49 ₹60.74 - ₹74.24 -42.1% Revenue Growth: 6.0%, Adj P/E: 18.5x
Graham Defensive Method conservative ₹73.18 ₹65.86 - ₹80.50 -37.3% EPS: ₹3.64, BVPS: ₹65.38
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

AVROIND Intrinsic Value Analysis

What is the intrinsic value of AVROIND?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Avro (AVROIND) is ₹91.00 (median value). With the current market price of ₹116.65, this represents a -22.0% variance from our estimated fair value.

The valuation range spans from ₹34.99 to ₹163.46, indicating ₹34.99 - ₹163.46.

Is AVROIND undervalued or overvalued?

Based on our multi-method analysis, Avro (AVROIND) appears to be trading above calculated value by approximately 22.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 14.67 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 4.7% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 4.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.79x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-2 Cr ₹-14 Cr Negative Cash Flow 3/10
March 2024 ₹6 Cr ₹2 Cr Positive Free Cash Flow 7/10
March 2023 ₹3 Cr ₹0 Cr Positive Operating Cash Flow 6/10
March 2022 ₹-1 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹-1 Cr Negative Cash Flow 3/10