Diffusion Engineers Intrinsic Value
DIFFNKG • Industrial Products
Current Stock Price
₹272.86
Primary Intrinsic Value
₹129.12
Market Cap
₹1010 Cr
-60.0%
Downside
Median Value
₹109.14
Value Range
₹82 - ₹155
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
DIFFNKG Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹129.12 | ₹103.30 - ₹154.94 | -52.7% | EPS: ₹10.76, Sector P/E: 12x |
| Book Value Method | asset | ₹99.73 | ₹89.76 - ₹109.70 | -63.5% | Book Value/Share: ₹99.73, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹81.86 | ₹73.67 - ₹90.05 | -70.0% | Revenue/Share: ₹94.05, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹109.14 | ₹98.23 - ₹120.05 | -60.0% | EBITDA: ₹60.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹109.14 | ₹87.31 - ₹130.97 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹81.86 | ₹73.67 - ₹90.05 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹88.66 | ₹79.79 - ₹97.53 | -67.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹136.43 | ₹122.79 - ₹150.07 | -50.0% | ROE: 10.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹155.39 | ₹139.85 - ₹170.93 | -43.1% | EPS: ₹10.76, BVPS: ₹99.73 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
DIFFNKG Intrinsic Value Analysis
What is the intrinsic value of DIFFNKG?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Diffusion Engineers (DIFFNKG) is ₹109.14 (median value). With the current market price of ₹272.86, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹81.86 to ₹155.39, indicating ₹81.86 - ₹155.39.
Is DIFFNKG undervalued or overvalued?
Based on our multi-method analysis, Diffusion Engineers (DIFFNKG) appears to be trading above calculated value by approximately 60.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 42.86 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 10.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.78x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Diffusion Engineers
Additional stock information and data for DIFFNKG
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹9 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹36 Cr | ₹18 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹-5 Cr | ₹-12 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹11 Cr | ₹4 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹12 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |