Capillary Technologies Intrinsic Value
Capillary Technologies (CAPILLARY) median intrinsic value is ₹336.00 from 8 valuation models (range ₹170–₹878), vs current price ₹567.70 — -40.8% downside (Trading Above Calculated Value), margin of safety -69.0%. For current market price and key ratios, visit Capillary Technologies screener.
CAPILLARY Valuation Methods Summary — DCF, Graham Number & P/E
Capillary Technologies intrinsic value across 8 models vs current price ₹567.70 — upside/downside and value range per method. Also explore CAPILLARY stock price history to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹170.31 | ₹136.25 - ₹204.37 | -70.0% | EPS: ₹0.16, Sector P/E: 12x |
| Book Value Method | asset | ₹378.67 | ₹340.80 - ₹416.54 | -33.3% | Book Value/Share: ₹378.67, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹388.27 | ₹349.44 - ₹427.10 | -31.6% | Revenue/Share: ₹485.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹336.00 | ₹302.40 - ₹369.60 | -40.8% | EBITDA: ₹84.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹878.39 | ₹702.71 - ₹1054.07 | +54.7% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹170.31 | ₹153.28 - ₹187.34 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹170.31 | ₹153.28 - ₹187.34 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹170.31 | ₹153.28 - ₹187.34 | -70.0% | EPS: ₹0.16, BVPS: ₹378.67 |
CAPILLARY Intrinsic Value vs Market Price — All Valuation Models
Capillary Technologies fair value range ₹170–₹878 vs current market price ₹567.70 across 8 valuation models. Browse CAPILLARY financial statements for revenue, profit, balance sheet and cash flow data.
CAPILLARY Intrinsic Value Analysis — Undervalued or Overvalued?
Capillary Technologies median intrinsic value ₹336.00, current price ₹567.70 — Trading Above Calculated Value by 40.8%, margin of safety -69.0%.
What is the intrinsic value of CAPILLARY?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Capillary Technologies (CAPILLARY) is ₹336.00 (median value). With the current market price of ₹567.70, this represents a -40.8% variance from our estimated fair value.
The valuation range spans from ₹170.31 to ₹878.39, indicating ₹170.31 - ₹878.39.
Is CAPILLARY undervalued or overvalued?
Based on our multi-method analysis, Capillary Technologies (CAPILLARY) appears to be trading above calculated value by approximately 40.8%.
CAPILLARY Financial Health — Key Ratios vs Industry Benchmarks
Capillary Technologies 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 | 20.90 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.87x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
CAPILLARY Cash Flow Quality — Operating & Free Cash Flow
Capillary Technologies 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 | ₹-46 Cr | ₹-46 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹97 Cr | ₹7 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹-20 Cr | ₹-70 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹7 Cr | ₹-50 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹1 Cr | ₹-6 Cr | Positive Operating Cash Flow | 6/10 |