Future Market Networks Intrinsic Value
Future Market Networks (FMNL) median intrinsic value is ₹13.92 from 9 valuation models (range ₹5–₹23), vs current price ₹11.31 — +23.1% upside (Trading Below Calculated Value), margin of safety 18.7%. For current market price and key ratios, visit Future Market Networks share price chart.
FMNL Valuation Methods Summary — DCF, Graham Number & P/E
Future Market Networks intrinsic value across 9 models vs current price ₹11.31 — upside/downside and value range per method. Browse FMNL annual financials for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹13.92 | ₹11.14 - ₹16.70 | +23.1% | EPS: ₹1.16, Sector P/E: 12x |
| Book Value Method | asset | ₹17.34 | ₹15.61 - ₹19.07 | +53.3% | Book Value/Share: ₹17.34, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹14.00 | ₹12.60 - ₹15.40 | +23.8% | Revenue/Share: ₹17.50, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹22.62 | ₹20.36 - ₹24.88 | +100.0% | EBITDA: ₹56.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹4.52 | ₹3.62 - ₹5.42 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹7.42 | ₹6.68 - ₹8.16 | -34.4% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹9.56 | ₹8.60 - ₹10.52 | -15.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹12.50 | ₹11.25 - ₹13.75 | +10.5% | ROE: 7.2%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹21.28 | ₹19.15 - ₹23.41 | +88.2% | EPS: ₹1.16, BVPS: ₹17.34 |
FMNL Intrinsic Value vs Market Price — All Valuation Models
Future Market Networks fair value range ₹5–₹23 vs current market price ₹11.31 across 9 valuation models. Also explore FMNL share price charts to track price trends across different timeframes.
FMNL Intrinsic Value Analysis — Undervalued or Overvalued?
Future Market Networks median intrinsic value ₹13.92, current price ₹11.31 — Trading Below Calculated Value by 23.1%, margin of safety 18.7%.
What is the intrinsic value of FMNL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Future Market Networks (FMNL) is ₹13.92 (median value). With the current market price of ₹11.31, this represents a +23.1% variance from our estimated fair value.
The valuation range spans from ₹4.52 to ₹22.62, indicating ₹4.52 - ₹22.62.
Is FMNL undervalued or overvalued?
Based on our multi-method analysis, Future Market Networks (FMNL) appears to be trading below calculated value by approximately 23.1%.
FMNL Financial Health — Key Ratios vs Industry Benchmarks
Future Market Networks 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 | 0.77 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 7.2% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 45.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.35x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
FMNL Cash Flow Quality — Operating & Free Cash Flow
Future Market Networks 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 | ₹3 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹-18 Cr | ₹-18 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹82 Cr | ₹68 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-35 Cr | ₹-35 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-30 Cr | ₹-30 Cr | Negative Cash Flow | 3/10 |