Gratex Industries Intrinsic Value

GRATEXI • Forest Materials
Current Stock Price
₹17.29
Primary Intrinsic Value
₹5.19
Market Cap
₹5.2 Cr
-45.1% Downside
Median Value
₹9.49
Value Range
₹5 - ₹13
Assessment
Trading Above Calculated Value
Safety Margin
-82.2%

GRATEXI Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹5.19 ₹4.15 - ₹6.23 -70.0% EPS: ₹0.30, Sector P/E: 12x
Book Value Method asset ₹13.33 ₹12.00 - ₹14.66 -22.9% Book Value/Share: ₹13.33, P/B: 1.0x
Revenue Multiple Method revenue ₹10.67 ₹9.60 - ₹11.74 -38.3% Revenue/Share: ₹13.33, P/S: 0.8x
PEG Ratio Method growth ₹5.19 ₹4.67 - ₹5.71 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹5.19 ₹4.67 - ₹5.71 -70.0% Revenue Growth: 7.5%, Adj P/E: 8.3x
Graham Defensive Method conservative ₹9.49 ₹8.54 - ₹10.44 -45.1% EPS: ₹0.30, BVPS: ₹13.33
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

GRATEXI Intrinsic Value Analysis

What is the intrinsic value of GRATEXI?

Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Gratex Industries (GRATEXI) is ₹9.49 (median value). With the current market price of ₹17.29, this represents a -45.1% variance from our estimated fair value.

The valuation range spans from ₹5.19 to ₹13.33, indicating ₹5.19 - ₹13.33.

Is GRATEXI undervalued or overvalued?

Based on our multi-method analysis, Gratex Industries (GRATEXI) appears to be trading above calculated value by approximately 45.1%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.00 Industry Standard: <0.5 Below 1.0 Indicates financial leverage level
Operating Margin 8.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.00x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10