Future Market Networks Intrinsic Value
FMNL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹21.12 | ₹16.90 - ₹25.34 | +160.7% | EPS: ₹1.76, Sector P/E: 12x |
| Book Value Method | asset | ₹16.23 | ₹14.61 - ₹17.85 | +100.4% | Book Value/Share: ₹16.23, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹15.74 | ₹14.17 - ₹17.31 | +94.3% | Revenue/Share: ₹19.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹16.20 | ₹14.58 - ₹17.82 | +100.0% | EBITDA: ₹60.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹4.57 | ₹3.66 - ₹5.48 | -43.6% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹11.26 | ₹10.13 - ₹12.39 | +39.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹14.50 | ₹13.05 - ₹15.95 | +79.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹13.11 | ₹11.80 - ₹14.42 | +61.9% | ROE: 8.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹24.30 | ₹21.87 - ₹26.73 | +200.0% | EPS: ₹1.76, BVPS: ₹16.23 |
Want to compare with current market value? Check FMNL share price latest .
Valuation Comparison Chart
FMNL Intrinsic Value Analysis
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 ₹15.74 (median value). With the current market price of ₹8.10, this represents a +94.3% variance from our estimated fair value.
The valuation range spans from ₹4.57 to ₹24.30, indicating ₹4.57 - ₹24.30.
Is FMNL undervalued or overvalued?
Based on our multi-method analysis, Future Market Networks (FMNL) appears to be trading below calculated value by approximately 94.3%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.54 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 8.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 37.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.34x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Future Market Networks
Additional stock information and data for FMNL
Cash Flow Quality Analysis
| 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 |