Harrisons Malayalam Intrinsic Value
Harrisons Malayalam (HARRMALAYA) median intrinsic value is ₹138.95 from 9 valuation models (range ₹81–₹246), vs current price ₹190.08 — -26.9% downside (Trading Above Calculated Value), margin of safety -36.8%. For current market price and key ratios, visit Harrisons Malayalam share price chart.
HARRMALAYA Valuation Methods Summary — DCF, Graham Number & P/E
Harrisons Malayalam intrinsic value across 9 models vs current price ₹190.08 — upside/downside and value range per method. Browse Harrisons Malayalam financial data for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹167.04 | ₹133.63 - ₹200.45 | -12.1% | EPS: ₹13.92, Sector P/E: 12x |
| Book Value Method | asset | ₹81.05 | ₹72.94 - ₹89.16 | -57.4% | Book Value/Share: ₹81.05, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹245.89 | ₹221.30 - ₹270.48 | +29.4% | Revenue/Share: ₹307.37, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹138.95 | ₹125.05 - ₹152.84 | -26.9% | EBITDA: ₹44.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹112.38 | ₹89.90 - ₹134.86 | -40.9% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹89.09 | ₹80.18 - ₹98.00 | -53.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹114.70 | ₹103.23 - ₹126.17 | -39.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹176.84 | ₹159.16 - ₹194.52 | -7.0% | ROE: 15.6%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹159.33 | ₹143.40 - ₹175.26 | -16.2% | EPS: ₹13.92, BVPS: ₹81.05 |
HARRMALAYA Intrinsic Value vs Market Price — All Valuation Models
Harrisons Malayalam fair value range ₹81–₹246 vs current market price ₹190.08 across 9 valuation models. Compare with HARRMALAYA intrinsic value calculation to assess whether the stock is under or overvalued.
HARRMALAYA Intrinsic Value Analysis — Undervalued or Overvalued?
Harrisons Malayalam median intrinsic value ₹138.95, current price ₹190.08 — Trading Above Calculated Value by 26.9%, margin of safety -36.8%.
What is the intrinsic value of HARRMALAYA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Harrisons Malayalam (HARRMALAYA) is ₹138.95 (median value). With the current market price of ₹190.08, this represents a -26.9% variance from our estimated fair value.
The valuation range spans from ₹81.05 to ₹245.89, indicating ₹81.05 - ₹245.89.
Is HARRMALAYA undervalued or overvalued?
Based on our multi-method analysis, Harrisons Malayalam (HARRMALAYA) appears to be trading above calculated value by approximately 26.9%.
HARRMALAYA Financial Health — Key Ratios vs Industry Benchmarks
Harrisons Malayalam 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 | 0.82 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 15.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | -1.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.24x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HARRMALAYA Cash Flow Quality — Operating & Free Cash Flow
Harrisons Malayalam 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 | ₹23 Cr | ₹15 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹33 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹31 Cr | ₹18 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹38 Cr | ₹31 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹41 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |