Cerebra Integrated Technologies Intrinsic Value

CEREBRAINT • Information Technology
Current Stock Price
₹6.15
Primary Intrinsic Value
₹14.55
Market Cap
₹68.9 Cr
-21.1% Downside
Median Value
₹4.85
Value Range
₹2 - ₹15
Assessment
Trading Above Calculated Value
Safety Margin
-26.8%

CEREBRAINT Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹14.55 ₹13.10 - ₹16.01 +136.6% Book Value/Share: ₹14.55, P/B: 1.0x
Revenue Multiple Method revenue ₹1.84 ₹1.66 - ₹2.02 -70.1% Revenue/Share: ₹0.71, P/S: 0.8x
Simple DCF (5Y) dcf ₹4.85 ₹3.88 - ₹5.82 -21.1% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

CEREBRAINT Intrinsic Value Analysis

What is the intrinsic value of CEREBRAINT?

Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Cerebra Integrated Technologies (CEREBRAINT) is ₹4.85 (median value). With the current market price of ₹6.15, this represents a -21.1% variance from our estimated fair value.

The valuation range spans from ₹1.84 to ₹14.55, indicating ₹1.84 - ₹14.55.

Is CEREBRAINT undervalued or overvalued?

Based on our multi-method analysis, Cerebra Integrated Technologies (CEREBRAINT) appears to be trading above calculated value by approximately 21.1%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.58 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -24.5% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -489.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.03x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹4 Cr ₹4 Cr Positive Free Cash Flow 8/10
March 2024 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2023 ₹-2 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2022 ₹-17 Cr ₹-17 Cr Negative Cash Flow 3/10
March 2021 ₹-5 Cr ₹-10 Cr Negative Cash Flow 3/10