Chandni Machines Intrinsic Value

CHANDNIMACH • Commercial Services
Current Stock Price
₹72.14
Primary Intrinsic Value
₹62.40
Market Cap
₹21.6 Cr
-13.5% Downside
Median Value
₹62.40
Value Range
₹22 - ₹180
Assessment
Trading Above Median Value
Safety Margin
-15.6%

CHANDNIMACH Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹62.40 ₹49.92 - ₹74.88 -13.5% EPS: ₹5.20, Sector P/E: 12x
Book Value Method asset ₹33.33 ₹30.00 - ₹36.66 -53.8% Book Value/Share: ₹33.33, P/B: 1.0x
Revenue Multiple Method revenue ₹144.28 ₹129.85 - ₹158.71 +100.0% Revenue/Share: ₹273.33, P/S: 0.8x
EBITDA Multiple Method earnings ₹60.00 ₹54.00 - ₹66.00 -16.8% EBITDA: ₹3.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹180.35 ₹144.28 - ₹216.42 +150.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹21.64 ₹19.48 - ₹23.80 -70.0% EPS Growth: 1.8%, Fair P/E: 1.4x
Growth Adjusted P/E growth ₹41.60 ₹37.44 - ₹45.76 -42.3% Revenue Growth: -13.9%, Adj P/E: 8.0x
ROE Based Valuation profitability ₹93.33 ₹84.00 - ₹102.66 +29.4% ROE: 20.0%, P/E Multiple: 14x
Graham Defensive Method conservative ₹62.45 ₹56.21 - ₹68.70 -13.4% EPS: ₹5.20, BVPS: ₹33.33
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

CHANDNIMACH Intrinsic Value Analysis

What is the intrinsic value of CHANDNIMACH?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Chandni Machines (CHANDNIMACH) is ₹62.40 (median value). With the current market price of ₹72.14, this represents a -13.5% variance from our estimated fair value.

The valuation range spans from ₹21.64 to ₹180.35, indicating ₹21.64 - ₹180.35.

Is CHANDNIMACH undervalued or overvalued?

Based on our multi-method analysis, Chandni Machines (CHANDNIMACH) appears to be trading above median value by approximately 13.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Return on Equity 20.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Asset Turnover Ratio 3.57x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹6 Cr ₹5 Cr Positive Free Cash Flow 8/10
March 2024 ₹4 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2021 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10