Crompton Greaves Intrinsic Value
CROMPTON • Consumer Goods
Current Stock Price
₹231.91
Primary Intrinsic Value
₹111.00
Market Cap
₹2992 Cr
+0.3%
Upside
Median Value
₹232.56
Value Range
₹70 - ₹580
Assessment
Trading Near Calculated Value
Safety Margin
0.3%
CROMPTON Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹111.00 | ₹88.80 - ₹133.20 | -52.1% | EPS: ₹4.44, Sector P/E: 25x |
| Book Value Method | asset | ₹579.77 | ₹521.79 - ₹637.75 | +150.0% | Book Value/Share: ₹298.29, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹463.82 | ₹417.44 - ₹510.20 | +100.0% | Revenue/Share: ₹598.14, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹463.82 | ₹417.44 - ₹510.20 | +100.0% | EBITDA: ₹604.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹530.40 | ₹424.32 - ₹636.48 | +128.7% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹69.57 | ₹62.61 - ₹76.53 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹82.32 | ₹74.09 - ₹90.55 | -64.5% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹232.56 | ₹209.30 - ₹255.82 | +0.3% | ROE: 7.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹172.63 | ₹155.37 - ₹189.89 | -25.6% | EPS: ₹4.44, BVPS: ₹298.29 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
CROMPTON Intrinsic Value Analysis
What is the intrinsic value of CROMPTON?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Crompton Greaves (CROMPTON) is ₹232.56 (median value). With the current market price of ₹231.91, this represents a +0.3% variance from our estimated fair value.
The valuation range spans from ₹69.57 to ₹579.77, indicating ₹69.57 - ₹579.77.
Is CROMPTON undervalued or overvalued?
Based on our multi-method analysis, Crompton Greaves (CROMPTON) appears to be trading near calculated value by approximately 0.3%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 8.63 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.22x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Crompton Greaves
Additional stock information and data for CROMPTON
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹737 Cr | ₹672 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹843 Cr | ₹740 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹553 Cr | ₹553 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹736 Cr | ₹-132 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹830 Cr | ₹582 Cr | Positive Free Cash Flow | 8/10 |