Cera Sanitaryware Intrinsic Value
Cera Sanitaryware (CERA) median intrinsic value is ₹5700.00 from 9 valuation models (range ₹1899–₹9760), vs current price ₹6330.50 — -10.0% downside (Trading Near Calculated Value), margin of safety -11.1%. Browse CERA financial statements for revenue, profit, balance sheet and cash flow data.
CERA Valuation Methods Summary — DCF, Graham Number & P/E
Cera Sanitaryware intrinsic value across 9 models vs current price ₹6330.50 — upside/downside and value range per method. Also explore CERA share price charts to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6639.00 | ₹5311.20 - ₹7966.80 | +4.9% | EPS: ₹265.56, Sector P/E: 25x |
| Book Value Method | asset | ₹5700.00 | ₹5130.00 - ₹6270.00 | -10.0% | Book Value/Share: ₹2280.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹5960.00 | ₹5364.00 - ₹6556.00 | -5.9% | Revenue/Share: ₹3973.33, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹9760.00 | ₹8784.00 - ₹10736.00 | +54.2% | EBITDA: ₹488.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹2532.20 | ₹2025.76 - ₹3038.64 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1899.15 | ₹1709.24 - ₹2089.07 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹4923.48 | ₹4431.13 - ₹5415.83 | -22.2% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹9173.33 | ₹8256.00 - ₹10090.66 | +44.9% | ROE: 25.1%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹3690.97 | ₹3321.87 - ₹4060.07 | -41.7% | EPS: ₹265.56, BVPS: ₹2280.00 |
CERA Intrinsic Value vs Market Price — All Valuation Models
Cera Sanitaryware fair value range ₹1899–₹9760 vs current market price ₹6330.50 across 9 valuation models. For current market price and key ratios, visit Cera Sanitaryware share price today.
CERA Intrinsic Value Analysis — Undervalued or Overvalued?
Cera Sanitaryware median intrinsic value ₹5700.00, current price ₹6330.50 — Trading Near Calculated Value by 10.0%, margin of safety -11.1%.
What is the intrinsic value of CERA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Cera Sanitaryware (CERA) is ₹5700.00 (median value). With the current market price of ₹6330.50, this represents a -10.0% variance from our estimated fair value.
The valuation range spans from ₹1899.15 to ₹9760.00, indicating ₹1899.15 - ₹9760.00.
Is CERA undervalued or overvalued?
Based on our multi-method analysis, Cera Sanitaryware (CERA) appears to be trading near calculated value by approximately 10.0%.
CERA Financial Health — Key Ratios vs Industry Benchmarks
Cera Sanitaryware 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 | 11.44 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 25.1% | 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 | 1.28x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
CERA Cash Flow Quality — Operating & Free Cash Flow
Cera Sanitaryware 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 | ₹122 Cr | ₹122 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹236 Cr | ₹165 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹162 Cr | ₹110 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹89 Cr | ₹53 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹268 Cr | ₹147 Cr | Positive Free Cash Flow | 8/10 |