eMudhra Intrinsic Value
eMudhra (EMUDHRA) median intrinsic value is ₹182.20 from 9 valuation models (range ₹141–₹410), vs current price ₹471.00 — -61.3% downside (Trading Above Calculated Value), margin of safety -100.0%. Also explore EMUDHRA price movement history to track price trends across different timeframes.
EMUDHRA Valuation Methods Summary — DCF, Graham Number & P/E
eMudhra intrinsic value across 9 models vs current price ₹471.00 — upside/downside and value range per method. Browse EMUDHRA financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹169.44 | ₹135.55 - ₹203.33 | -64.0% | EPS: ₹14.12, Sector P/E: 12x |
| Book Value Method | asset | ₹182.20 | ₹163.98 - ₹200.42 | -61.3% | Book Value/Share: ₹182.20, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹153.76 | ₹138.38 - ₹169.14 | -67.4% | Revenue/Share: ₹192.20, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹263.41 | ₹237.07 - ₹289.75 | -44.1% | EBITDA: ₹180.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹337.93 | ₹270.34 - ₹405.52 | -28.3% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹141.30 | ₹127.17 - ₹155.43 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹141.30 | ₹127.17 - ₹155.43 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹409.76 | ₹368.78 - ₹450.74 | -13.0% | ROE: 16.1%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹240.59 | ₹216.53 - ₹264.65 | -48.9% | EPS: ₹14.12, BVPS: ₹182.20 |
EMUDHRA Intrinsic Value vs Market Price — All Valuation Models
eMudhra fair value range ₹141–₹410 vs current market price ₹471.00 across 9 valuation models. For current market price and key ratios, visit EMUDHRA stock price BSE.
EMUDHRA Intrinsic Value Analysis — Undervalued or Overvalued?
eMudhra median intrinsic value ₹182.20, current price ₹471.00 — Trading Above Calculated Value by 61.3%, margin of safety -100.0%.
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 ₹471.00, this represents a -61.3% variance from our estimated fair value.
The valuation range spans from ₹141.30 to ₹409.76, indicating ₹141.30 - ₹409.76.
Is EMUDHRA undervalued or overvalued?
Based on our multi-method analysis, eMudhra (EMUDHRA) appears to be trading above calculated value by approximately 61.3%.
EMUDHRA Financial Health — Key Ratios vs Industry Benchmarks
eMudhra 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 | 17.75 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 16.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 22.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.91x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
EMUDHRA Cash Flow Quality — Operating & Free Cash Flow
eMudhra 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 | ₹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 |