Emami Paper Mills Intrinsic Value
Emami Paper Mills (EMAMIPAP) median intrinsic value is ₹159.56 from 9 valuation models (range ₹31–₹239), vs current price ₹79.78 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Browse Emami Paper Mills financial data for revenue, profit, balance sheet and cash flow data.
EMAMIPAP Valuation Methods Summary — DCF, Graham Number & P/E
Emami Paper Mills intrinsic value across 9 models vs current price ₹79.78 — upside/downside and value range per method. For current market price and key ratios, visit EMAMIPAP screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹57.60 | ₹46.08 - ₹69.12 | -27.8% | EPS: ₹4.80, Sector P/E: 12x |
| Book Value Method | asset | ₹199.45 | ₹179.50 - ₹219.40 | +150.0% | Book Value/Share: ₹565.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹159.56 | ₹143.60 - ₹175.52 | +100.0% | Revenue/Share: ₹1579.17, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹159.56 | ₹143.60 - ₹175.52 | +100.0% | EBITDA: ₹172.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹199.45 | ₹159.56 - ₹239.34 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹30.72 | ₹27.65 - ₹33.79 | -61.5% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹38.40 | ₹34.56 - ₹42.24 | -51.9% | Revenue Growth: -0.8%, Adj P/E: 8.0x |
| ROE Based Valuation | profitability | ₹159.56 | ₹143.60 - ₹175.52 | +100.0% | ROE: 5.0%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹239.34 | ₹215.41 - ₹263.27 | +200.0% | EPS: ₹4.80, BVPS: ₹565.00 |
EMAMIPAP Intrinsic Value vs Market Price — All Valuation Models
Emami Paper Mills fair value range ₹31–₹239 vs current market price ₹79.78 across 9 valuation models. Also explore Emami Paper Mills stock price data download to track price trends across different timeframes.
EMAMIPAP Intrinsic Value Analysis — Undervalued or Overvalued?
Emami Paper Mills median intrinsic value ₹159.56, current price ₹79.78 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of EMAMIPAP?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Emami Paper Mills (EMAMIPAP) is ₹159.56 (median value). With the current market price of ₹79.78, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹30.72 to ₹239.34, indicating ₹30.72 - ₹239.34.
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%.
EMAMIPAP Financial Health — Key Ratios vs Industry Benchmarks
Emami Paper Mills 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 | 1.39 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 5.0% | 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 | 1.04x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
EMAMIPAP Cash Flow Quality — Operating & Free Cash Flow
Emami Paper Mills 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 | ₹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 |