Godavari Biorefineries Intrinsic Value

GODAVARIB • FMCG
Current Stock Price
₹292.15
Primary Intrinsic Value
₹153.33
Market Cap
₹1490 Cr
-47.5% Downside
Median Value
₹153.33
Value Range
₹117 - ₹272
Assessment
Trading Above Calculated Value
Safety Margin
-90.5%

GODAVARIB Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹153.33 ₹138.00 - ₹168.66 -47.5% Book Value/Share: ₹153.33, P/B: 1.0x
Revenue Multiple Method revenue ₹272.31 ₹245.08 - ₹299.54 -6.8% Revenue/Share: ₹340.39, P/S: 0.8x
Simple DCF (5Y) dcf ₹116.86 ₹93.49 - ₹140.23 -60.0% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

GODAVARIB Intrinsic Value Analysis

What is the intrinsic value of GODAVARIB?

Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Godavari Biorefineries (GODAVARIB) is ₹153.33 (median value). With the current market price of ₹292.15, this represents a -47.5% variance from our estimated fair value.

The valuation range spans from ₹116.86 to ₹272.31, indicating ₹116.86 - ₹272.31.

Is GODAVARIB undervalued or overvalued?

Based on our multi-method analysis, Godavari Biorefineries (GODAVARIB) appears to be trading above calculated value by approximately 47.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 3.54 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.50 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -21.5% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -8.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.89x 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 ₹6 Cr ₹-29 Cr Positive Operating Cash Flow 6/10
March 2024 ₹185 Cr ₹163 Cr Positive Free Cash Flow 8/10
March 2023 ₹197 Cr ₹90 Cr Positive Free Cash Flow 7/10
March 2022 ₹45 Cr ₹21 Cr Positive Free Cash Flow 7/10
March 2021 ₹130 Cr ₹126 Cr Positive Free Cash Flow 8/10