Elantas Beck Intrinsic Value
Elantas Beck (ELANTAS) median intrinsic value is ₹2779.80 from 9 valuation models (range ₹1853–₹4633), vs current price ₹9266.00 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Read ELANTAS ex-dividend dates for the complete payout history and dividend yield track record.
ELANTAS Valuation Methods Summary — DCF, Graham Number & P/E
Elantas Beck intrinsic value across 9 models vs current price ₹9266.00 — upside/downside and value range per method. Analyse ELANTAS shareholding pattern to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2779.80 | ₹2223.84 - ₹3335.76 | -70.0% | EPS: ₹186.41, Sector P/E: 12x |
| Book Value Method | asset | ₹1853.20 | ₹1667.88 - ₹2038.52 | -80.0% | Book Value/Share: ₹1260.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2779.80 | ₹2501.82 - ₹3057.78 | -70.0% | Revenue/Share: ₹1120.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹3706.40 | ₹3335.76 - ₹4077.04 | -60.0% | EBITDA: ₹220.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹3706.40 | ₹2965.12 - ₹4447.68 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2982.56 | ₹2684.30 - ₹3280.82 | -67.8% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹2779.80 | ₹2501.82 - ₹3057.78 | -70.0% | Revenue Growth: 13.5%, Adj P/E: 8.5x |
| ROE Based Valuation | profitability | ₹4633.00 | ₹4169.70 - ₹5096.30 | -50.0% | ROE: 14.7%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹2779.80 | ₹2501.82 - ₹3057.78 | -70.0% | EPS: ₹186.41, BVPS: ₹1260.00 |
ELANTAS Intrinsic Value vs Market Price — All Valuation Models
Elantas Beck fair value range ₹1853–₹4633 vs current market price ₹9266.00 across 9 valuation models. For current market price and key ratios, visit Elantas Beck share price screener.
ELANTAS Intrinsic Value Analysis — Undervalued or Overvalued?
Elantas Beck median intrinsic value ₹2779.80, current price ₹9266.00 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
What is the intrinsic value of ELANTAS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Elantas Beck (ELANTAS) is ₹2779.80 (median value). With the current market price of ₹9266.00, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹1853.20 to ₹4633.00, indicating ₹1853.20 - ₹4633.00.
Is ELANTAS undervalued or overvalued?
Based on our multi-method analysis, Elantas Beck (ELANTAS) appears to be trading above calculated value by approximately 70.0%.
ELANTAS Financial Health — Key Ratios vs Industry Benchmarks
Elantas Beck 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 | 25.36 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 14.7% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 20.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.77x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
ELANTAS Cash Flow Quality — Operating & Free Cash Flow
Elantas Beck 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 | ₹127 Cr | ₹30 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹63 Cr | ₹63 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹133 Cr | ₹67 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹83 Cr | ₹45 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹29 Cr | ₹13 Cr | Positive Free Cash Flow | 7/10 |