Harsha Engineers Intrinsic Value
HARSHA • Industrial Products
Current Stock Price
₹353.05
Primary Intrinsic Value
₹192.00
Market Cap
₹3213 Cr
-52.2%
Downside
Median Value
₹168.79
Value Range
₹106 - ₹299
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
HARSHA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹192.00 | ₹153.60 - ₹230.40 | -45.6% | EPS: ₹16.00, Sector P/E: 12x |
| Book Value Method | asset | ₹137.80 | ₹124.02 - ₹151.58 | -61.0% | Book Value/Share: ₹137.80, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹136.79 | ₹123.11 - ₹150.47 | -61.3% | Revenue/Share: ₹170.99, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹168.79 | ₹151.91 - ₹185.67 | -52.2% | EBITDA: ₹256.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹298.79 | ₹239.03 - ₹358.55 | -15.4% | CF Growth: 14.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹105.92 | ₹95.33 - ₹116.51 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹131.84 | ₹118.66 - ₹145.02 | -62.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹189.89 | ₹170.90 - ₹208.88 | -46.2% | ROE: 11.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹222.73 | ₹200.46 - ₹245.00 | -36.9% | EPS: ₹16.00, BVPS: ₹137.80 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
HARSHA Intrinsic Value Analysis
What is the intrinsic value of HARSHA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Harsha Engineers (HARSHA) is ₹168.79 (median value). With the current market price of ₹353.05, this represents a -52.2% variance from our estimated fair value.
The valuation range spans from ₹105.92 to ₹298.79, indicating ₹105.92 - ₹298.79.
Is HARSHA undervalued or overvalued?
Based on our multi-method analysis, Harsha Engineers (HARSHA) appears to be trading above calculated value by approximately 52.2%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 8.20 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.5% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.92x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Harsha Engineers
Additional stock information and data for HARSHA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹206 Cr | ₹100 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹136 Cr | ₹57 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹137 Cr | ₹-19 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹37 Cr | ₹11 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹121 Cr | ₹111 Cr | Positive Free Cash Flow | 8/10 |