Flair Writing Industries Intrinsic Value
Flair Writing Industries (FLAIR) median intrinsic value is ₹335.09 from 9 valuation models (range ₹87–₹539), vs current price ₹252.50 — +32.7% upside (Trading Below Calculated Value), margin of safety 24.6%. For current market price and key ratios, visit FLAIR share price.
FLAIR Valuation Methods Summary — DCF, Graham Number & P/E
Flair Writing Industries intrinsic value across 9 models vs current price ₹252.50 — upside/downside and value range per method. Analyse FLAIR shareholding pattern to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹340.00 | ₹272.00 - ₹408.00 | +34.7% | EPS: ₹13.60, Sector P/E: 25x |
| Book Value Method | asset | ₹538.68 | ₹484.81 - ₹592.55 | +113.3% | Book Value/Share: ₹215.47, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹372.45 | ₹335.20 - ₹409.69 | +47.5% | Revenue/Share: ₹248.30, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹505.00 | ₹454.50 - ₹555.50 | +100.0% | EBITDA: ₹256.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹101.00 | ₹80.80 - ₹121.20 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹87.04 | ₹78.34 - ₹95.74 | -65.5% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹252.14 | ₹226.93 - ₹277.35 | -0.1% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹335.09 | ₹301.58 - ₹368.60 | +32.7% | ROE: 13.0%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹256.78 | ₹231.10 - ₹282.46 | +1.7% | EPS: ₹13.60, BVPS: ₹215.47 |
FLAIR Intrinsic Value vs Market Price — All Valuation Models
Flair Writing Industries fair value range ₹87–₹539 vs current market price ₹252.50 across 9 valuation models. Read FLAIR dividend history for the complete payout history and dividend yield track record.
FLAIR Intrinsic Value Analysis — Undervalued or Overvalued?
Flair Writing Industries median intrinsic value ₹335.09, current price ₹252.50 — Trading Below Calculated Value by 32.7%, margin of safety 24.6%.
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 ₹335.09 (median value). With the current market price of ₹252.50, this represents a +32.7% variance from our estimated fair value.
The valuation range spans from ₹87.04 to ₹538.68, indicating ₹87.04 - ₹538.68.
Is FLAIR undervalued or overvalued?
Based on our multi-method analysis, Flair Writing Industries (FLAIR) appears to be trading below calculated value by approximately 32.7%.
FLAIR Financial Health — Key Ratios vs Industry Benchmarks
Flair Writing Industries 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 | 11.25 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 13.0% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 18.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.96x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
FLAIR Cash Flow Quality — Operating & Free Cash Flow
Flair Writing Industries 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 | ₹54 Cr | ₹42 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹78 Cr | ₹-65 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹96 Cr | ₹59 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹34 Cr | ₹25 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹67 Cr | ₹59 Cr | Positive Free Cash Flow | 8/10 |