Greenpanel Industries Intrinsic Value
Greenpanel Industries (GREENPANEL) median intrinsic value is ₹315.66 from 10 valuation models (range ₹47–₹473), vs current price ₹157.83 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit GREENPANEL stock price BSE.
GREENPANEL Valuation Methods Summary — DCF, Graham Number & P/E
Greenpanel Industries intrinsic value across 10 models vs current price ₹157.83 — upside/downside and value range per method. Check Greenpanel Industries market cap to track the company's total market size over time.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹243.00 | ₹194.40 - ₹291.60 | +54.0% | EPS: ₹9.72, Sector P/E: 25x |
| Book Value Method | asset | ₹394.58 | ₹355.12 - ₹434.04 | +150.0% | Book Value/Share: ₹1097.50, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹315.66 | ₹284.09 - ₹347.23 | +100.0% | Revenue/Share: ₹1346.67, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹315.66 | ₹284.09 - ₹347.23 | +100.0% | EBITDA: ₹236.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹394.58 | ₹315.66 - ₹473.50 | +150.0% | CF Growth: 7.8%, Discount: 15% |
| PEG Ratio Method | growth | ₹62.21 | ₹55.99 - ₹68.43 | -60.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹180.21 | ₹162.19 - ₹198.23 | +14.2% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹315.66 | ₹284.09 - ₹347.23 | +100.0% | ROE: 9.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹473.49 | ₹426.14 - ₹520.84 | +200.0% | EPS: ₹9.72, BVPS: ₹1097.50 |
| Dividend Yield Method | dividend | ₹47.35 | ₹42.62 - ₹52.09 | -70.0% | DPS: ₹0.50, Target Yield: 3.0% |
GREENPANEL Intrinsic Value vs Market Price — All Valuation Models
Greenpanel Industries fair value range ₹47–₹473 vs current market price ₹157.83 across 10 valuation models. See GREENPANEL price book multiple to compare market price against book value per share.
GREENPANEL Intrinsic Value Analysis — Undervalued or Overvalued?
Greenpanel Industries median intrinsic value ₹315.66, current price ₹157.83 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of GREENPANEL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Greenpanel Industries (GREENPANEL) is ₹315.66 (median value). With the current market price of ₹157.83, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹47.35 to ₹473.49, indicating ₹47.35 - ₹473.49.
Is GREENPANEL undervalued or overvalued?
Based on our multi-method analysis, Greenpanel Industries (GREENPANEL) appears to be trading below calculated value by approximately 100.0%.
GREENPANEL Financial Health — Key Ratios vs Industry Benchmarks
Greenpanel Industries 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 | 1.43 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 9.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.85x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
GREENPANEL Cash Flow Quality — Operating & Free Cash Flow
Greenpanel Industries 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 2024 | ₹135 Cr | ₹56 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹337 Cr | ₹213 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹366 Cr | ₹298 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹155 Cr | ₹150 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹100 Cr | ₹89 Cr | Positive Free Cash Flow | 8/10 |