Greenply Industries Intrinsic Value
GREENPLY • Consumer Goods
Current Stock Price
₹199.64
Primary Intrinsic Value
₹128.00
Market Cap
₹259.5 Cr
+100.0%
Upside
Median Value
₹399.28
Value Range
₹60 - ₹499
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
GREENPLY Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹128.00 | ₹102.40 - ₹153.60 | -35.9% | EPS: ₹5.12, Sector P/E: 25x |
| Book Value Method | asset | ₹499.10 | ₹449.19 - ₹549.01 | +150.0% | Book Value/Share: ₹622.31, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹399.28 | ₹359.35 - ₹439.21 | +100.0% | Revenue/Share: ₹2123.08, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹399.28 | ₹359.35 - ₹439.21 | +100.0% | EBITDA: ₹212.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹499.10 | ₹399.28 - ₹598.92 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹59.89 | ₹53.90 - ₹65.88 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹94.92 | ₹85.43 - ₹104.41 | -52.5% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹399.28 | ₹359.35 - ₹439.21 | +100.0% | ROE: 7.9%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹267.75 | ₹240.97 - ₹294.53 | +34.1% | EPS: ₹5.12, BVPS: ₹622.31 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
GREENPLY Intrinsic Value Analysis
What is the intrinsic value of GREENPLY?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Greenply Industries (GREENPLY) is ₹399.28 (median value). With the current market price of ₹199.64, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹59.89 to ₹499.10, indicating ₹59.89 - ₹499.10.
Is GREENPLY undervalued or overvalued?
Based on our multi-method analysis, Greenply Industries (GREENPLY) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.31 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.41x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Greenply Industries
Additional stock information and data for GREENPLY
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹219 Cr | ₹146 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹111 Cr | ₹39 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹62 Cr | ₹-143 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹92 Cr | ₹27 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹228 Cr | ₹166 Cr | Positive Free Cash Flow | 8/10 |