Crown Lifters Intrinsic Value
Crown Lifters (CROWN) median intrinsic value is ₹105.00 from 9 valuation models (range ₹37–₹311), vs current price ₹124.40 — -15.6% downside (Trading Above Median Value), margin of safety -18.5%. Browse CROWN complete financial statements for revenue, profit, balance sheet and cash flow data.
CROWN Valuation Methods Summary — DCF, Graham Number & P/E
Crown Lifters intrinsic value across 9 models vs current price ₹124.40 — upside/downside and value range per method. For current market price and key ratios, visit CROWN stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹92.64 | ₹74.11 - ₹111.17 | -25.5% | EPS: ₹7.72, Sector P/E: 12x |
| Book Value Method | asset | ₹64.17 | ₹57.75 - ₹70.59 | -48.4% | Book Value/Share: ₹64.17, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹37.32 | ₹33.59 - ₹41.05 | -70.0% | Revenue/Share: ₹33.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹105.00 | ₹94.50 - ₹115.50 | -15.6% | EBITDA: ₹21.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹311.00 | ₹248.80 - ₹373.20 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹123.52 | ₹111.17 - ₹135.87 | -0.7% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹66.39 | ₹59.75 - ₹73.03 | -46.6% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹110.00 | ₹99.00 - ₹121.00 | -11.6% | ROE: 14.3%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹105.57 | ₹95.01 - ₹116.13 | -15.1% | EPS: ₹7.72, BVPS: ₹64.17 |
CROWN Intrinsic Value vs Market Price — All Valuation Models
Crown Lifters fair value range ₹37–₹311 vs current market price ₹124.40 across 9 valuation models. Also explore CROWN share price history to track price trends across different timeframes.
CROWN Intrinsic Value Analysis — Undervalued or Overvalued?
Crown Lifters median intrinsic value ₹105.00, current price ₹124.40 — Trading Above Median Value by 15.6%, margin of safety -18.5%.
What is the intrinsic value of CROWN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Crown Lifters (CROWN) is ₹105.00 (median value). With the current market price of ₹124.40, this represents a -15.6% variance from our estimated fair value.
The valuation range spans from ₹37.32 to ₹311.00, indicating ₹37.32 - ₹311.00.
Is CROWN undervalued or overvalued?
Based on our multi-method analysis, Crown Lifters (CROWN) appears to be trading above median value by approximately 15.6%.
CROWN Financial Health — Key Ratios vs Industry Benchmarks
Crown Lifters 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 | 1.15 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 14.3% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 53.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.19x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
CROWN Cash Flow Quality — Operating & Free Cash Flow
Crown Lifters 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 | ₹48 Cr | ₹27 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹56 Cr | ₹27 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹11 Cr | ₹7 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹13 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |