Ceigall India Intrinsic Value

CEIGALL • Construction
Current Stock Price
₹277.80
Primary Intrinsic Value
₹154.56
Market Cap
₹2417 Cr
-10.8% Downside
Median Value
₹247.84
Value Range
₹83 - ₹359
Assessment
Trading Above Median Value
Safety Margin
-12.1%

CEIGALL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹154.56 ₹123.65 - ₹185.47 -44.4% EPS: ₹12.88, Sector P/E: 12x
Book Value Method asset ₹211.95 ₹190.75 - ₹233.15 -23.7% Book Value/Share: ₹211.95, P/B: 1.0x
Revenue Multiple Method revenue ₹302.71 ₹272.44 - ₹332.98 +9.0% Revenue/Share: ₹378.39, P/S: 0.8x
EBITDA Multiple Method earnings ₹358.62 ₹322.76 - ₹394.48 +29.1% EBITDA: ₹520.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹83.34 ₹75.01 - ₹91.67 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹106.13 ₹95.52 - ₹116.74 -61.8% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹308.97 ₹278.07 - ₹339.87 +11.2% ROE: 12.1%, P/E Multiple: 12x
Graham Defensive Method conservative ₹247.84 ₹223.06 - ₹272.62 -10.8% EPS: ₹12.88, BVPS: ₹211.95
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check CEIGALL share price latest .

Valuation Comparison Chart

CEIGALL Intrinsic Value Analysis

What is the intrinsic value of CEIGALL?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Ceigall India (CEIGALL) is ₹247.84 (median value). With the current market price of ₹277.80, this represents a -10.8% variance from our estimated fair value.

The valuation range spans from ₹83.34 to ₹358.62, indicating ₹83.34 - ₹358.62.

Is CEIGALL undervalued or overvalued?

Based on our multi-method analysis, Ceigall India (CEIGALL) appears to be trading above median value by approximately 10.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 3.20 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 12.1% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 14.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.77x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-520 Cr ₹-585 Cr Negative Cash Flow 3/10
March 2024 ₹-190 Cr ₹-220 Cr Negative Cash Flow 3/10
March 2023 ₹-73 Cr ₹-140 Cr Negative Cash Flow 3/10
March 2022 ₹-135 Cr ₹-217 Cr Negative Cash Flow 3/10
March 2021 ₹103 Cr ₹93 Cr Positive Free Cash Flow 8/10