eMudhra Intrinsic Value
EMUDHRA • Information Technology
Current Stock Price
₹374.10
Primary Intrinsic Value
₹148.32
Market Cap
₹1534 Cr
-51.3%
Downside
Median Value
₹182.20
Value Range
₹112 - ₹338
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
EMUDHRA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹148.32 | ₹118.66 - ₹177.98 | -60.4% | EPS: ₹12.36, Sector P/E: 12x |
| Book Value Method | asset | ₹182.20 | ₹163.98 - ₹200.42 | -51.3% | Book Value/Share: ₹182.20, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹136.59 | ₹122.93 - ₹150.25 | -63.5% | Revenue/Share: ₹170.73, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹251.71 | ₹226.54 - ₹276.88 | -32.7% | EBITDA: ₹172.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹337.93 | ₹270.34 - ₹405.52 | -9.7% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹112.23 | ₹101.01 - ₹123.45 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹112.23 | ₹101.01 - ₹123.45 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹304.39 | ₹273.95 - ₹334.83 | -18.6% | ROE: 13.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹225.10 | ₹202.59 - ₹247.61 | -39.8% | EPS: ₹12.36, BVPS: ₹182.20 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
EMUDHRA Intrinsic Value Analysis
What is the intrinsic value of EMUDHRA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of eMudhra (EMUDHRA) is ₹182.20 (median value). With the current market price of ₹374.10, this represents a -51.3% variance from our estimated fair value.
The valuation range spans from ₹112.23 to ₹337.93, indicating ₹112.23 - ₹337.93.
Is EMUDHRA undervalued or overvalued?
Based on our multi-method analysis, eMudhra (EMUDHRA) appears to be trading above calculated value by approximately 51.3%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 17.75 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 13.9% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 24.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.81x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for eMudhra
Additional stock information and data for EMUDHRA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹102 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹73 Cr | ₹28 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹34 Cr | ₹-17 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹22 Cr | ₹4 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹41 Cr | ₹18 Cr | Positive Free Cash Flow | 7/10 |