Foods & Inns Intrinsic Value
FOODSIN • Food Products
Current Stock Price
₹45.83
Primary Intrinsic Value
₹13.75
Market Cap
₹32.1 Cr
+100.0%
Upside
Median Value
₹91.66
Value Range
₹14 - ₹115
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
FOODSIN Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹13.75 | ₹11.00 - ₹16.50 | -70.0% | EPS: ₹0.32, Sector P/E: 12x |
| Book Value Method | asset | ₹114.57 | ₹103.11 - ₹126.03 | +150.0% | Book Value/Share: ₹770.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹91.66 | ₹82.49 - ₹100.83 | +100.0% | Revenue/Share: ₹1114.29, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹91.66 | ₹82.49 - ₹100.83 | +100.0% | EBITDA: ₹80.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹114.57 | ₹91.66 - ₹137.48 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹13.75 | ₹12.38 - ₹15.13 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹13.75 | ₹12.38 - ₹15.13 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹74.46 | ₹67.01 - ₹81.91 | +62.5% | EPS: ₹0.32, BVPS: ₹770.00 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
FOODSIN Intrinsic Value Analysis
What is the intrinsic value of FOODSIN?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Foods & Inns (FOODSIN) is ₹91.66 (median value). With the current market price of ₹45.83, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹13.75 to ₹114.57, indicating ₹13.75 - ₹114.57.
Is FOODSIN undervalued or overvalued?
Based on our multi-method analysis, Foods & Inns (FOODSIN) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 10.80 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 0.7% | 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 | 0.60x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Foods & Inns
Additional stock information and data for FOODSIN
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹15 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹-22 Cr | ₹-70 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-73 Cr | ₹-112 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹16 Cr | ₹-10 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹15 Cr | ₹5 Cr | Positive Free Cash Flow | 7/10 |