Chandrima Mercantiles Intrinsic Value

CHANDRIMA • Commercial Services
Current Stock Price
₹5.61
Primary Intrinsic Value
₹16.83
Market Cap
₹12.9 Cr
+160.6% Upside
Median Value
₹14.62
Value Range
₹11 - ₹17
Assessment
Trading Below Calculated Value
Safety Margin
61.6%

CHANDRIMA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹16.83 ₹13.46 - ₹20.20 +200.0% EPS: ₹1.70, Sector P/E: 12x
Book Value Method asset ₹14.03 ₹12.63 - ₹15.43 +150.1% Book Value/Share: ₹44.35, P/B: 1.0x
Revenue Multiple Method revenue ₹11.22 ₹10.10 - ₹12.34 +100.0% Revenue/Share: ₹36.09, P/S: 0.8x
EBITDA Multiple Method earnings ₹11.22 ₹10.10 - ₹12.34 +100.0% EBITDA: ₹5.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹14.03 ₹11.22 - ₹16.84 +150.1% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹16.83 ₹15.15 - ₹18.51 +200.0% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹14.62 ₹13.16 - ₹16.08 +160.6% Revenue Growth: 15.0%, Adj P/E: 8.6x
Graham Defensive Method conservative ₹16.83 ₹15.15 - ₹18.51 +200.0% EPS: ₹1.70, BVPS: ₹44.35
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

CHANDRIMA Intrinsic Value Analysis

What is the intrinsic value of CHANDRIMA?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Chandrima Mercantiles (CHANDRIMA) is ₹14.62 (median value). With the current market price of ₹5.61, this represents a +160.6% variance from our estimated fair value.

The valuation range spans from ₹11.22 to ₹16.83, indicating ₹11.22 - ₹16.83.

Is CHANDRIMA undervalued or overvalued?

Based on our multi-method analysis, Chandrima Mercantiles (CHANDRIMA) appears to be trading below calculated value by approximately 160.6%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.83 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 3.9% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 1.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.73x 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 ₹-38 Cr ₹-38 Cr Negative Cash Flow 3/10
March 2024 ₹5 Cr ₹2 Cr Positive Free Cash Flow 7/10
March 2023 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2022 ₹3 Cr ₹2 Cr Positive Free Cash Flow 7/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10