EFC Intrinsic Value

EFCIL • Realty
Current Stock Price
₹227.53
Primary Intrinsic Value
₹193.92
Market Cap
₹455.1 Cr
+42.8% Upside
Median Value
₹325.00
Value Range
₹103 - ₹569
Assessment
Trading Below Calculated Value
Safety Margin
30.0%

EFCIL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹193.92 ₹155.14 - ₹232.70 -14.8% EPS: ₹16.16, Sector P/E: 12x
Book Value Method asset ₹290.50 ₹261.45 - ₹319.55 +27.7% Book Value/Share: ₹290.50, P/B: 1.0x
Revenue Multiple Method revenue ₹411.20 ₹370.08 - ₹452.32 +80.7% Revenue/Share: ₹514.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹455.06 ₹409.55 - ₹500.57 +100.0% EBITDA: ₹452.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹568.83 ₹455.06 - ₹682.60 +150.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹103.42 ₹93.08 - ₹113.76 -54.5% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹133.16 ₹119.84 - ₹146.48 -41.5% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹455.06 ₹409.55 - ₹500.57 +100.0% ROE: 39.2%, P/E Multiple: 16x
Graham Defensive Method conservative ₹325.00 ₹292.50 - ₹357.50 +42.8% EPS: ₹16.16, BVPS: ₹290.50
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

EFCIL Intrinsic Value Analysis

What is the intrinsic value of EFCIL?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of EFC (EFCIL) is ₹325.00 (median value). With the current market price of ₹227.53, this represents a +42.8% variance from our estimated fair value.

The valuation range spans from ₹103.42 to ₹568.83, indicating ₹103.42 - ₹568.83.

Is EFCIL undervalued or overvalued?

Based on our multi-method analysis, EFC (EFCIL) appears to be trading below calculated value by approximately 42.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.60 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Return on Equity 39.2% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 44.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.61x 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 ₹134 Cr ₹82 Cr Positive Free Cash Flow 8/10
March 2024 ₹11 Cr ₹-117 Cr Positive Operating Cash Flow 6/10
March 2023 ₹-51 Cr ₹-69 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10