CCL Products Intrinsic Value
CCL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹757.00 | ₹605.60 - ₹908.40 | -19.7% | EPS: ₹30.28, Sector P/E: 25x |
| Book Value Method | asset | ₹1821.30 | ₹1639.17 - ₹2003.43 | +93.3% | Book Value/Share: ₹728.52, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹1884.80 | ₹1696.32 - ₹2073.28 | +100.0% | Revenue/Share: ₹1671.11, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹1884.80 | ₹1696.32 - ₹2073.28 | +100.0% | EBITDA: ₹796.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹1411.85 | ₹1129.48 - ₹1694.22 | +49.8% | CF Growth: 14.1%, Discount: 15% |
| PEG Ratio Method | growth | ₹282.72 | ₹254.45 - ₹310.99 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹561.39 | ₹505.25 - ₹617.53 | -40.4% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹1884.80 | ₹1696.32 - ₹2073.28 | +100.0% | ROE: 20.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹704.51 | ₹634.06 - ₹774.96 | -25.2% | EPS: ₹30.28, BVPS: ₹728.52 |
Want to compare with current market value? Check CCL share price latest .
Valuation Comparison Chart
CCL Intrinsic Value Analysis
What is the intrinsic value of CCL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of CCL Products (CCL) is ₹1411.85 (median value). With the current market price of ₹942.40, this represents a +49.8% variance from our estimated fair value.
The valuation range spans from ₹282.72 to ₹1884.80, indicating ₹282.72 - ₹1884.80.
Is CCL undervalued or overvalued?
Based on our multi-method analysis, CCL Products (CCL) appears to be trading below calculated value by approximately 49.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.28 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.16 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 20.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 18.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.06x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for CCL Products
Additional stock information and data for CCL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹290 Cr | ₹83 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹55 Cr | ₹-209 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹173 Cr | ₹20 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹116 Cr | ₹20 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹171 Cr | ₹95 Cr | Positive Free Cash Flow | 8/10 |