Electronics Mart Intrinsic Value
Electronics Mart (EMIL) median intrinsic value is ₹62.57 from 9 valuation models (range ₹42–₹160), vs current price ₹196.28 — -68.1% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit EMIL screener.
EMIL Valuation Methods Summary — DCF, Graham Number & P/E
Electronics Mart intrinsic value across 9 models vs current price ₹196.28 — upside/downside and value range per method. See EMIL book value comparison to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹58.88 | ₹47.10 - ₹70.66 | -70.0% | EPS: ₹4.12, Sector P/E: 12x |
| Book Value Method | asset | ₹42.23 | ₹38.01 - ₹46.45 | -78.5% | Book Value/Share: ₹42.23, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹159.50 | ₹143.55 - ₹175.45 | -18.7% | Revenue/Share: ₹199.38, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹83.53 | ₹75.18 - ₹91.88 | -57.4% | EBITDA: ₹536.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹156.65 | ₹125.32 - ₹187.98 | -20.2% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹58.88 | ₹52.99 - ₹64.77 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹58.88 | ₹52.99 - ₹64.77 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹98.14 | ₹88.33 - ₹107.95 | -50.0% | ROE: 9.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹62.57 | ₹56.31 - ₹68.83 | -68.1% | EPS: ₹4.12, BVPS: ₹42.23 |
EMIL Intrinsic Value vs Market Price — All Valuation Models
Electronics Mart fair value range ₹42–₹160 vs current market price ₹196.28 across 9 valuation models. Check Electronics Mart market cap to track the company's total market size over time.
EMIL Intrinsic Value Analysis — Undervalued or Overvalued?
Electronics Mart median intrinsic value ₹62.57, current price ₹196.28 — Trading Above Calculated Value by 68.1%, margin of safety -100.0%.
What is the intrinsic value of EMIL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Electronics Mart (EMIL) is ₹62.57 (median value). With the current market price of ₹196.28, this represents a -68.1% variance from our estimated fair value.
The valuation range spans from ₹42.23 to ₹159.50, indicating ₹42.23 - ₹159.50.
Is EMIL undervalued or overvalued?
Based on our multi-method analysis, Electronics Mart (EMIL) appears to be trading above calculated value by approximately 68.1%.
EMIL Financial Health — Key Ratios vs Industry Benchmarks
Electronics Mart 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 | 1.35 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 9.8% | 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 | 2.02x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
EMIL Cash Flow Quality — Operating & Free Cash Flow
Electronics Mart 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 2026 | ₹444 Cr | ₹382 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹176 Cr | ₹10 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹160 Cr | ₹102 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-1 Cr | ₹-152 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹116 Cr | ₹82 Cr | Positive Free Cash Flow | 8/10 |