Baroda Extrusion Intrinsic Value
Baroda Extrusion (BAROEXT) median intrinsic value is ₹18.00 from 6 valuation models (range ₹13–₹24), vs current price ₹8.69 — +107.1% upside (Trading Below Calculated Value), margin of safety 51.7%. For current market price and key ratios, visit Baroda Extrusion share price chart.
BAROEXT Valuation Methods Summary — DCF, Graham Number & P/E
Baroda Extrusion intrinsic value across 6 models vs current price ₹8.69 — upside/downside and value range per method. Browse BAROEXT balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹18.00 | ₹14.40 - ₹21.60 | +107.1% | EPS: ₹1.50, Sector P/E: 12x |
| Revenue Multiple Method | revenue | ₹17.38 | ₹15.64 - ₹19.12 | +100.0% | Revenue/Share: ₹128.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹17.38 | ₹15.64 - ₹19.12 | +100.0% | EBITDA: ₹27.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹21.72 | ₹17.38 - ₹26.06 | +149.9% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹24.00 | ₹21.60 - ₹26.40 | +176.2% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹12.90 | ₹11.61 - ₹14.19 | +48.4% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
BAROEXT Intrinsic Value vs Market Price — All Valuation Models
Baroda Extrusion fair value range ₹13–₹24 vs current market price ₹8.69 across 6 valuation models. Compare with BAROEXT intrinsic value calculation to assess whether the stock is under or overvalued.
BAROEXT Intrinsic Value Analysis — Undervalued or Overvalued?
Baroda Extrusion median intrinsic value ₹18.00, current price ₹8.69 — Trading Below Calculated Value by 107.1%, margin of safety 51.7%.
What is the intrinsic value of BAROEXT?
Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Baroda Extrusion (BAROEXT) is ₹18.00 (median value). With the current market price of ₹8.69, this represents a +107.1% variance from our estimated fair value.
The valuation range spans from ₹12.90 to ₹24.00, indicating ₹12.90 - ₹24.00.
Is BAROEXT undervalued or overvalued?
Based on our multi-method analysis, Baroda Extrusion (BAROEXT) appears to be trading below calculated value by approximately 107.1%.
BAROEXT Financial Health — Key Ratios vs Industry Benchmarks
Baroda Extrusion financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.33 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -115.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 5.82x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
BAROEXT Cash Flow Quality — Operating & Free Cash Flow
Baroda Extrusion operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹17 Cr | ₹17 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-5 Cr | ₹-5 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-2 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |