Flair Writing Industries Intrinsic Value
FLAIR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹404.00 | ₹323.20 - ₹484.80 | +28.6% | EPS: ₹16.16, Sector P/E: 25x |
| Book Value Method | asset | ₹480.19 | ₹432.17 - ₹528.21 | +52.8% | Book Value/Share: ₹192.08, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹372.45 | ₹335.20 - ₹409.69 | +18.5% | Revenue/Share: ₹248.30, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹622.81 | ₹560.53 - ₹685.09 | +98.2% | EBITDA: ₹276.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹125.70 | ₹100.56 - ₹150.84 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹103.42 | ₹93.08 - ₹113.76 | -67.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹299.61 | ₹269.65 - ₹329.57 | -4.7% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹454.34 | ₹408.91 - ₹499.77 | +44.6% | ROE: 16.9%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹264.27 | ₹237.84 - ₹290.70 | -15.9% | EPS: ₹16.16, BVPS: ₹192.08 |
Want to compare with current market value? Check FLAIR share price latest .
Valuation Comparison Chart
FLAIR Intrinsic Value Analysis
What is the intrinsic value of FLAIR?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Flair Writing Industries (FLAIR) is ₹372.45 (median value). With the current market price of ₹314.25, this represents a +18.5% variance from our estimated fair value.
The valuation range spans from ₹103.42 to ₹622.81, indicating ₹103.42 - ₹622.81.
Is FLAIR undervalued or overvalued?
Based on our multi-method analysis, Flair Writing Industries (FLAIR) appears to be trading below median value by approximately 18.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 11.53 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.20 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 16.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 19.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.08x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Flair Writing Industries
Additional stock information and data for FLAIR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹54 Cr | ₹42 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹76 Cr | ₹-66 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹98 Cr | ₹61 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹35 Cr | ₹25 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹67 Cr | ₹59 Cr | Positive Free Cash Flow | 8/10 |