Elixir Capital Intrinsic Value
ELIXIR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹141.12 | ₹112.90 - ₹169.34 | +30.8% | EPS: ₹11.76, Sector P/E: 12x |
| Book Value Method | asset | ₹106.67 | ₹96.00 - ₹117.34 | -1.1% | Book Value/Share: ₹133.33, P/B: 0.8x |
| Revenue Multiple Method | revenue | ₹73.33 | ₹66.00 - ₹80.66 | -32.0% | Revenue/Share: ₹73.33, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹133.33 | ₹120.00 - ₹146.66 | +23.6% | EBITDA: ₹16.00Cr, EV/EBITDA: 5x |
| Simple DCF (5Y) | dcf | ₹43.14 | ₹34.51 - ₹51.77 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹75.26 | ₹67.73 - ₹82.79 | -30.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹96.90 | ₹87.21 - ₹106.59 | -10.2% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹133.33 | ₹120.00 - ₹146.66 | +23.6% | ROE: 10.0%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹187.83 | ₹169.05 - ₹206.61 | +74.2% | EPS: ₹11.76, BVPS: ₹133.33 |
| Dividend Yield Method | dividend | ₹32.35 | ₹29.12 - ₹35.59 | -70.0% | DPS: ₹1.25, Target Yield: 4.0% |
Want to compare with current market value? Check ELIXIR share price latest .
Valuation Comparison Chart
ELIXIR Intrinsic Value Analysis
What is the intrinsic value of ELIXIR?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Elixir Capital (ELIXIR) is ₹106.67 (median value). With the current market price of ₹107.85, this represents a -1.1% variance from our estimated fair value.
The valuation range spans from ₹32.35 to ₹187.83, indicating ₹32.35 - ₹187.83.
Is ELIXIR undervalued or overvalued?
Based on our multi-method analysis, Elixir Capital (ELIXIR) appears to be trading near calculated value by approximately 1.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Debt to Equity Ratio | 1.45 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 10.0% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 39.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.38x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Elixir Capital
Additional stock information and data for ELIXIR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹2 Cr | ₹-1 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹-17 Cr | ₹-17 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-2 Cr | ₹-4 Cr | Negative Cash Flow | 3/10 |