Emami Paper Mills Intrinsic Value
EMAMIPAP Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹28.80 | ₹23.04 - ₹34.56 | -65.2% | EPS: ₹2.40, Sector P/E: 12x |
| Book Value Method | asset | ₹207.15 | ₹186.44 - ₹227.87 | +150.0% | Book Value/Share: ₹565.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹165.72 | ₹149.15 - ₹182.29 | +100.0% | Revenue/Share: ₹1540.83, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹165.72 | ₹149.15 - ₹182.29 | +100.0% | EBITDA: ₹145.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹207.15 | ₹165.72 - ₹248.58 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹24.86 | ₹22.37 - ₹27.35 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹24.86 | ₹22.37 - ₹27.35 | -70.0% | Revenue Growth: -1.4%, Adj P/E: 8.0x |
| Graham Defensive Method | conservative | ₹174.67 | ₹157.20 - ₹192.14 | +110.8% | EPS: ₹2.40, BVPS: ₹565.00 |
Want to compare with current market value? Check EMAMIPAP share price latest .
Valuation Comparison Chart
EMAMIPAP Intrinsic Value Analysis
What is the intrinsic value of EMAMIPAP?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Emami Paper Mills (EMAMIPAP) is ₹165.72 (median value). With the current market price of ₹82.86, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹24.86 to ₹207.15, indicating ₹24.86 - ₹207.15.
Is EMAMIPAP undervalued or overvalued?
Based on our multi-method analysis, Emami Paper Mills (EMAMIPAP) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.39 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.68 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 2.8% | 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 | 1.02x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Emami Paper Mills
Additional stock information and data for EMAMIPAP
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹44 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹351 Cr | ₹346 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹33 Cr | ₹21 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹329 Cr | ₹312 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹246 Cr | ₹243 Cr | Positive Free Cash Flow | 8/10 |