Harrisons Malayalam Intrinsic Value
Harrisons Malayalam (HARRMALAYA) median intrinsic value is ₹176.84 from 9 valuation models (range ₹94–₹303), vs current price ₹207.29 — -14.7% downside (Trading Above Median Value), margin of safety -17.2%. For current market price and key ratios, visit Harrisons Malayalam share price screener.
HARRMALAYA Valuation Methods Summary — DCF, Graham Number & P/E
Harrisons Malayalam intrinsic value across 9 models vs current price ₹207.29 — upside/downside and value range per method. Also explore HARRMALAYA price trends to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹237.12 | ₹189.70 - ₹284.54 | +14.4% | EPS: ₹19.76, Sector P/E: 12x |
| Book Value Method | asset | ₹94.21 | ₹84.79 - ₹103.63 | -54.6% | Book Value/Share: ₹94.21, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹257.68 | ₹231.91 - ₹283.45 | +24.3% | Revenue/Share: ₹322.11, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹176.84 | ₹159.16 - ₹194.52 | -14.7% | EBITDA: ₹56.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹112.38 | ₹89.90 - ₹134.86 | -45.8% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹126.46 | ₹113.81 - ₹139.11 | -39.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹162.82 | ₹146.54 - ₹179.10 | -21.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹303.16 | ₹272.84 - ₹333.48 | +46.2% | ROE: 20.1%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹188.42 | ₹169.58 - ₹207.26 | -9.1% | EPS: ₹19.76, BVPS: ₹94.21 |
HARRMALAYA Intrinsic Value vs Market Price — All Valuation Models
Harrisons Malayalam fair value range ₹94–₹303 vs current market price ₹207.29 across 9 valuation models. Browse Harrisons Malayalam financial data for revenue, profit, balance sheet and cash flow data.
HARRMALAYA Intrinsic Value Analysis — Undervalued or Overvalued?
Harrisons Malayalam median intrinsic value ₹176.84, current price ₹207.29 — Trading Above Median Value by 14.7%, margin of safety -17.2%.
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 ₹176.84 (median value). With the current market price of ₹207.29, this represents a -14.7% variance from our estimated fair value.
The valuation range spans from ₹94.21 to ₹303.16, indicating ₹94.21 - ₹303.16.
Is HARRMALAYA undervalued or overvalued?
Based on our multi-method analysis, Harrisons Malayalam (HARRMALAYA) appears to be trading above median value by approximately 14.7%.
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 | 0.88 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 20.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.22x | 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 |