Global Health Intrinsic Value

MEDANTA • Healthcare Services
Current Stock Price
₹1130.00
Primary Intrinsic Value
₹339.00
Market Cap
₹6102 Cr
-44.5% Downside
Median Value
₹627.41
Value Range
₹339 - ₹1639
Assessment
Trading Above Calculated Value
Safety Margin
-80.1%

MEDANTA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹339.00 ₹271.20 - ₹406.80 -70.0% EPS: ₹23.56, Sector P/E: 12x
Book Value Method asset ₹627.41 ₹564.67 - ₹690.15 -44.5% Book Value/Share: ₹627.41, P/B: 1.0x
Revenue Multiple Method revenue ₹672.59 ₹605.33 - ₹739.85 -40.5% Revenue/Share: ₹840.74, P/S: 0.8x
EBITDA Multiple Method earnings ₹1140.99 ₹1026.89 - ₹1255.09 +1.0% EBITDA: ₹1068.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹1569.63 ₹1255.70 - ₹1883.56 +38.9% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹339.00 ₹305.10 - ₹372.90 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹339.00 ₹305.10 - ₹372.90 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹1638.52 ₹1474.67 - ₹1802.37 +45.0% ROE: 18.7%, P/E Multiple: 14x
Graham Defensive Method conservative ₹576.71 ₹519.04 - ₹634.38 -49.0% EPS: ₹23.56, BVPS: ₹627.41
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check MEDANTA share price latest .

Valuation Comparison Chart

MEDANTA Intrinsic Value Analysis

What is the intrinsic value of MEDANTA?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Global Health (MEDANTA) is ₹627.41 (median value). With the current market price of ₹1130.00, this represents a -44.5% variance from our estimated fair value.

The valuation range spans from ₹339.00 to ₹1638.52, indicating ₹339.00 - ₹1638.52.

Is MEDANTA undervalued or overvalued?

Based on our multi-method analysis, Global Health (MEDANTA) appears to be trading above calculated value by approximately 44.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.02 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.41 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 18.7% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 21.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.95x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹624 Cr ₹264 Cr Positive Free Cash Flow 7/10
March 2024 ₹612 Cr ₹392 Cr Positive Free Cash Flow 8/10
March 2023 ₹645 Cr ₹474 Cr Positive Free Cash Flow 8/10
March 2022 ₹311 Cr ₹101 Cr Positive Free Cash Flow 7/10
March 2021 ₹242 Cr ₹123 Cr Positive Free Cash Flow 8/10