Frontier Springs Intrinsic Value
FRONTSP Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1284.62 | ₹1027.70 - ₹1541.54 | -70.0% | EPS: ₹12.44, Sector P/E: 12x |
| Book Value Method | asset | ₹856.41 | ₹770.77 - ₹942.05 | -80.0% | Book Value/Share: ₹310.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1284.62 | ₹1156.16 - ₹1413.08 | -70.0% | Revenue/Share: ₹130.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1712.82 | ₹1541.54 - ₹1884.10 | -60.0% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1712.82 | ₹1370.26 - ₹2055.38 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1284.62 | ₹1156.16 - ₹1413.08 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1284.62 | ₹1156.16 - ₹1413.08 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹1284.62 | ₹1156.16 - ₹1413.08 | -70.0% | EPS: ₹12.44, BVPS: ₹310.00 |
Want to compare with current market value? Check FRONTSP share price latest .
Valuation Comparison Chart
FRONTSP Intrinsic Value Analysis
What is the intrinsic value of FRONTSP?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Frontier Springs (FRONTSP) is ₹1284.62 (median value). With the current market price of ₹4282.05, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹856.41 to ₹1712.82, indicating ₹856.41 - ₹1712.82.
Is FRONTSP undervalued or overvalued?
Based on our multi-method analysis, Frontier Springs (FRONTSP) appears to be trading above calculated value by approximately 70.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 17.20 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 3.2% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.31x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Frontier Springs
Additional stock information and data for FRONTSP
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹22 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹12 Cr | ₹7 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹10 Cr | ₹5 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹10 Cr | ₹5 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹11 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |