Frontier Springs Intrinsic Value
Frontier Springs (FRONTSP) median intrinsic value is ₹385.41 from 8 valuation models (range ₹257–₹514), vs current price ₹1284.70 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Read FRONTSP dividend payout details for the complete payout history and dividend yield track record.
FRONTSP Valuation Methods Summary — DCF, Graham Number & P/E
Frontier Springs intrinsic value across 8 models vs current price ₹1284.70 — upside/downside and value range per method. For current market price and key ratios, visit Frontier Springs share price chart.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹385.41 | ₹308.33 - ₹462.49 | -70.0% | EPS: ₹12.44, Sector P/E: 12x |
| Book Value Method | asset | ₹256.94 | ₹231.25 - ₹282.63 | -80.0% | Book Value/Share: ₹153.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹385.41 | ₹346.87 - ₹423.95 | -70.0% | Revenue/Share: ₹43.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹513.88 | ₹462.49 - ₹565.27 | -60.0% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹513.88 | ₹411.10 - ₹616.66 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹385.41 | ₹346.87 - ₹423.95 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹385.41 | ₹346.87 - ₹423.95 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹385.41 | ₹346.87 - ₹423.95 | -70.0% | EPS: ₹12.44, BVPS: ₹153.33 |
FRONTSP Intrinsic Value vs Market Price — All Valuation Models
Frontier Springs fair value range ₹257–₹514 vs current market price ₹1284.70 across 8 valuation models. Analyse FRONTSP promoter holding to track promoter, FII and institutional holdings.
FRONTSP Intrinsic Value Analysis — Undervalued or Overvalued?
Frontier Springs median intrinsic value ₹385.41, current price ₹1284.70 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
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 ₹385.41 (median value). With the current market price of ₹1284.70, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹256.94 to ₹513.88, indicating ₹256.94 - ₹513.88.
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%.
FRONTSP Financial Health — Key Ratios vs Industry Benchmarks
Frontier Springs 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 | 17.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 2.2% | 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 | 0.24x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
FRONTSP Cash Flow Quality — Operating & Free Cash Flow
Frontier Springs 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 | ₹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 |