Forbes Precision Tools & Machine Parts Intrinsic Value
TOTEM Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹67.20 | ₹53.76 - ₹80.64 | -51.9% | EPS: ₹5.60, Sector P/E: 12x |
| Book Value Method | asset | ₹31.92 | ₹28.73 - ₹35.11 | -77.2% | Book Value/Share: ₹31.92, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹41.95 | ₹37.76 - ₹46.15 | -70.0% | Revenue/Share: ₹46.73, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹64.42 | ₹57.98 - ₹70.86 | -53.9% | EBITDA: ₹57.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹133.22 | ₹106.58 - ₹159.86 | -4.7% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹41.95 | ₹37.76 - ₹46.15 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹45.42 | ₹40.88 - ₹49.96 | -67.5% | Revenue Growth: 2.8%, Adj P/E: 8.1x |
| ROE Based Valuation | profitability | ₹78.08 | ₹70.27 - ₹85.89 | -44.2% | ROE: 17.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹63.42 | ₹57.08 - ₹69.76 | -54.7% | EPS: ₹5.60, BVPS: ₹31.92 |
| Dividend Yield Method | dividend | ₹142.86 | ₹128.57 - ₹157.15 | +2.2% | DPS: ₹5.00, Target Yield: 3.5% |
Want to compare with current market value? Check TOTEM share price latest .
Valuation Comparison Chart
TOTEM Intrinsic Value Analysis
What is the intrinsic value of TOTEM?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Forbes Precision Tools & Machine Parts (TOTEM) is ₹64.42 (median value). With the current market price of ₹139.85, this represents a -53.9% variance from our estimated fair value.
The valuation range spans from ₹31.92 to ₹142.86, indicating ₹31.92 - ₹142.86.
Is TOTEM undervalued or overvalued?
Based on our multi-method analysis, Forbes Precision Tools & Machine Parts (TOTEM) appears to be trading above calculated value by approximately 53.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 5.45 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.51 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 17.5% | 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 | 0.97x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Forbes Precision Tools & Machine Parts
Additional stock information and data for TOTEM
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹51 Cr | ₹16 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹10 Cr | ₹-39 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |