CCL International Intrinsic Value
CCL International (CCLINTER) median intrinsic value is ₹8.42 from 8 valuation models (range ₹7–₹29), vs current price ₹23.89 — -64.8% downside (Trading Above Calculated Value), margin of safety -100.0%. Browse CCLINTER complete financial statements for revenue, profit, balance sheet and cash flow data.
CCLINTER Valuation Methods Summary — DCF, Graham Number & P/E
CCL International intrinsic value across 8 models vs current price ₹23.89 — upside/downside and value range per method. Also explore CCLINTER stock price history to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹7.17 | ₹5.74 - ₹8.60 | -70.0% | EPS: ₹0.08, Sector P/E: 12x |
| Book Value Method | asset | ₹22.63 | ₹20.37 - ₹24.89 | -5.3% | Book Value/Share: ₹22.63, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹8.42 | ₹7.58 - ₹9.26 | -64.8% | Revenue/Share: ₹10.53, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹12.63 | ₹11.37 - ₹13.89 | -47.1% | EBITDA: ₹4.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹29.32 | ₹23.46 - ₹35.18 | +22.7% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹7.17 | ₹6.45 - ₹7.89 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹7.17 | ₹6.45 - ₹7.89 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹7.17 | ₹6.45 - ₹7.89 | -70.0% | EPS: ₹0.08, BVPS: ₹22.63 |
CCLINTER Intrinsic Value vs Market Price — All Valuation Models
CCL International fair value range ₹7–₹29 vs current market price ₹23.89 across 8 valuation models. For current market price and key ratios, visit CCLINTER share price.
CCLINTER Intrinsic Value Analysis — Undervalued or Overvalued?
CCL International median intrinsic value ₹8.42, current price ₹23.89 — Trading Above Calculated Value by 64.8%, margin of safety -100.0%.
What is the intrinsic value of CCLINTER?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of CCL International (CCLINTER) is ₹8.42 (median value). With the current market price of ₹23.89, this represents a -64.8% variance from our estimated fair value.
The valuation range spans from ₹7.17 to ₹29.32, indicating ₹7.17 - ₹29.32.
Is CCLINTER undervalued or overvalued?
Based on our multi-method analysis, CCL International (CCLINTER) appears to be trading above calculated value by approximately 64.8%.
CCLINTER Financial Health — Key Ratios vs Industry Benchmarks
CCL International 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 | 8.20 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Operating Margin | 24.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.29x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
CCLINTER Cash Flow Quality — Operating & Free Cash Flow
CCL International 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 2019 | ₹-5 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |
| March 2018 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2017 | ₹6 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |