Elegant Marbles & Grani Industries Intrinsic Value
ELEMARB • Consumer Goods
Current Stock Price
₹147.10
Primary Intrinsic Value
₹300.00
Market Cap
₹44.1 Cr
+63.2%
Upside
Median Value
₹240.00
Value Range
₹125 - ₹368
Assessment
Trading Below Calculated Value
Safety Margin
38.7%
ELEMARB Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹300.00 | ₹240.00 - ₹360.00 | +103.9% | EPS: ₹12.00, Sector P/E: 25x |
| Book Value Method | asset | ₹367.75 | ₹330.98 - ₹404.53 | +150.0% | Book Value/Share: ₹483.33, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹175.00 | ₹157.50 - ₹192.50 | +19.0% | Revenue/Share: ₹116.67, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹240.00 | ₹216.00 - ₹264.00 | +63.2% | EBITDA: ₹6.00Cr, EV/EBITDA: 12x |
| PEG Ratio Method | growth | ₹125.16 | ₹112.64 - ₹137.68 | -14.9% | EPS Growth: 13.0%, Fair P/E: 10.4x |
| Growth Adjusted P/E | growth | ₹220.24 | ₹198.22 - ₹242.26 | +49.7% | Revenue Growth: 3.9%, Adj P/E: 18.4x |
| Graham Defensive Method | conservative | ₹361.25 | ₹325.12 - ₹397.38 | +145.6% | EPS: ₹12.00, BVPS: ₹483.33 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
ELEMARB Intrinsic Value Analysis
What is the intrinsic value of ELEMARB?
Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Elegant Marbles & Grani Industries (ELEMARB) is ₹240.00 (median value). With the current market price of ₹147.10, this represents a +63.2% variance from our estimated fair value.
The valuation range spans from ₹125.16 to ₹367.75, indicating ₹125.16 - ₹367.75.
Is ELEMARB undervalued or overvalued?
Based on our multi-method analysis, Elegant Marbles & Grani Industries (ELEMARB) appears to be trading below calculated value by approximately 63.2%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 40.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 2.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.23x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Elegant Marbles & Grani Industries
Additional stock information and data for ELEMARB
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-5 Cr | ₹-5 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-6 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹5 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹-3 Cr | ₹-3 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-7 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |