Goodricke Group Intrinsic Value
Goodricke Group (GOODRICKE) median intrinsic value is ₹190.91 from 9 valuation models (range ₹88–₹350), vs current price ₹175.15 — +9.0% upside (Trading Near Calculated Value), margin of safety 8.3%. Browse GOODRICKE income statement for revenue, profit, balance sheet and cash flow data.
GOODRICKE Valuation Methods Summary — DCF, Graham Number & P/E
Goodricke Group intrinsic value across 9 models vs current price ₹175.15 — upside/downside and value range per method. Also explore GOODRICKE stock price history to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹235.00 | ₹188.00 - ₹282.00 | +34.2% | EPS: ₹9.40, Sector P/E: 25x |
| Book Value Method | asset | ₹307.95 | ₹277.15 - ₹338.75 | +75.8% | Book Value/Share: ₹123.18, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹350.30 | ₹315.27 - ₹385.33 | +100.0% | Revenue/Share: ₹395.45, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹190.91 | ₹171.82 - ₹210.00 | +9.0% | EBITDA: ₹35.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹265.49 | ₹212.39 - ₹318.59 | +51.6% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹150.40 | ₹135.36 - ₹165.44 | -14.1% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹170.12 | ₹153.11 - ₹187.13 | -2.9% | Revenue Growth: 1.1%, Adj P/E: 18.1x |
| ROE Based Valuation | profitability | ₹87.58 | ₹78.82 - ₹96.34 | -50.0% | ROE: 6.6%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹161.41 | ₹145.27 - ₹177.55 | -7.8% | EPS: ₹9.40, BVPS: ₹123.18 |
GOODRICKE Intrinsic Value vs Market Price — All Valuation Models
Goodricke Group fair value range ₹88–₹350 vs current market price ₹175.15 across 9 valuation models. For current market price and key ratios, visit Goodricke Group share price chart.
GOODRICKE Intrinsic Value Analysis — Undervalued or Overvalued?
Goodricke Group median intrinsic value ₹190.91, current price ₹175.15 — Trading Near Calculated Value by 9.0%, margin of safety 8.3%.
What is the intrinsic value of GOODRICKE?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Goodricke Group (GOODRICKE) is ₹190.91 (median value). With the current market price of ₹175.15, this represents a +9.0% variance from our estimated fair value.
The valuation range spans from ₹87.58 to ₹350.30, indicating ₹87.58 - ₹350.30.
Is GOODRICKE undervalued or overvalued?
Based on our multi-method analysis, Goodricke Group (GOODRICKE) appears to be trading near calculated value by approximately 9.0%.
GOODRICKE Financial Health — Key Ratios vs Industry Benchmarks
Goodricke Group 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 | 2.49 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 6.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.36x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
GOODRICKE Cash Flow Quality — Operating & Free Cash Flow
Goodricke Group 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 | ₹43 Cr | ₹43 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-25 Cr | ₹-34 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹10 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹67 Cr | ₹60 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹18 Cr | ₹8 Cr | Positive Free Cash Flow | 7/10 |