Elegant Marbles & Grani Industries Intrinsic Value
Elegant Marbles & Grani Industries (ELEMARB) median intrinsic value is ₹206.82 from 7 valuation models (range ₹103–₹468), vs current price ₹187.00 — +10.6% upside (Trading Below Median Value), margin of safety 9.6%. Browse ELEMARB financial statements for revenue, profit, balance sheet and cash flow data.
ELEMARB Valuation Methods Summary — DCF, Graham Number & P/E
Elegant Marbles & Grani Industries intrinsic value across 7 models vs current price ₹187.00 — upside/downside and value range per method. Also explore Elegant Marbles & Grani Indust share price performance to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹282.75 | ₹226.20 - ₹339.30 | +51.2% | EPS: ₹11.31, Sector P/E: 25x |
| Book Value Method | asset | ₹467.50 | ₹420.75 - ₹514.25 | +150.0% | Book Value/Share: ₹413.33, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹170.00 | ₹153.00 - ₹187.00 | -9.1% | Revenue/Share: ₹113.33, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹160.00 | ₹144.00 - ₹176.00 | -14.4% | EBITDA: ₹4.00Cr, EV/EBITDA: 12x |
| PEG Ratio Method | growth | ₹102.94 | ₹92.65 - ₹113.23 | -45.0% | EPS Growth: 11.4%, Fair P/E: 9.1x |
| Growth Adjusted P/E | growth | ₹206.82 | ₹186.14 - ₹227.50 | +10.6% | Revenue Growth: 3.2%, Adj P/E: 18.3x |
| Graham Defensive Method | conservative | ₹324.32 | ₹291.89 - ₹356.75 | +73.4% | EPS: ₹11.31, BVPS: ₹413.33 |
ELEMARB Intrinsic Value vs Market Price — All Valuation Models
Elegant Marbles & Grani Industries fair value range ₹103–₹468 vs current market price ₹187.00 across 7 valuation models. For current market price and key ratios, visit ELEMARB share price.
ELEMARB Intrinsic Value Analysis — Undervalued or Overvalued?
Elegant Marbles & Grani Industries median intrinsic value ₹206.82, current price ₹187.00 — Trading Below Median Value by 10.6%, margin of safety 9.6%.
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 ₹206.82 (median value). With the current market price of ₹187.00, this represents a +10.6% variance from our estimated fair value.
The valuation range spans from ₹102.94 to ₹467.50, indicating ₹102.94 - ₹467.50.
Is ELEMARB undervalued or overvalued?
Based on our multi-method analysis, Elegant Marbles & Grani Industries (ELEMARB) appears to be trading below median value by approximately 10.6%.
ELEMARB Financial Health — Key Ratios vs Industry Benchmarks
Elegant Marbles & Grani Industries 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 | 44.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 2.4% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.26x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
ELEMARB Cash Flow Quality — Operating & Free Cash Flow
Elegant Marbles & Grani Industries 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 | ₹-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 |