Bayer Crop Science Intrinsic Value
BAYERCROP Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1790.40 | ₹1432.32 - ₹2148.48 | -60.3% | EPS: ₹149.20, Sector P/E: 12x |
| Book Value Method | asset | ₹901.22 | ₹811.10 - ₹991.34 | -80.0% | Book Value/Share: ₹633.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1351.83 | ₹1216.65 - ₹1487.01 | -70.0% | Revenue/Share: ₹1268.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1802.44 | ₹1622.20 - ₹1982.68 | -60.0% | EBITDA: ₹927.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1802.44 | ₹1441.95 - ₹2162.93 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1351.83 | ₹1216.65 - ₹1487.01 | -70.0% | EPS Growth: 1.0%, Fair P/E: 0.8x |
| Growth Adjusted P/E | growth | ₹1351.83 | ₹1216.65 - ₹1487.01 | -70.0% | Revenue Growth: 4.5%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2382.22 | ₹2144.00 - ₹2620.44 | -47.1% | ROE: 23.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹1351.83 | ₹1216.65 - ₹1487.01 | -70.0% | EPS: ₹149.20, BVPS: ₹633.33 |
Want to compare with current market value? Check BAYERCROP share price latest .
Valuation Comparison Chart
BAYERCROP Intrinsic Value Analysis
What is the intrinsic value of BAYERCROP?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Bayer Crop Science (BAYERCROP) is ₹1351.83 (median value). With the current market price of ₹4506.10, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹901.22 to ₹2382.22, indicating ₹901.22 - ₹2382.22.
Is BAYERCROP undervalued or overvalued?
Based on our multi-method analysis, Bayer Crop Science (BAYERCROP) 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 | 26.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 23.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.09x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Bayer Crop Science
Additional stock information and data for BAYERCROP
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹262 Cr | ₹262 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹952 Cr | ₹952 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹609 Cr | ₹609 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹216 Cr | ₹216 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹687 Cr | ₹687 Cr | Positive Free Cash Flow | 8/10 |