Hybrid Financial Services Intrinsic Value

HYBRIDFIN • Capital Markets
Current Stock Price
₹15.37
Primary Intrinsic Value
₹17.76
Market Cap
₹23.1 Cr
-3.9% Downside
Median Value
₹14.77
Value Range
₹5 - ₹31
Assessment
Trading Near Calculated Value
Safety Margin
-4.1%

HYBRIDFIN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹17.76 ₹14.21 - ₹21.31 +15.5% EPS: ₹1.48, Sector P/E: 12x
Book Value Method asset ₹26.00 ₹23.40 - ₹28.60 +69.2% Book Value/Share: ₹26.00, P/B: 1.0x
Revenue Multiple Method revenue ₹4.61 ₹4.15 - ₹5.07 -70.0% Revenue/Share: ₹5.33, P/S: 0.8x
EBITDA Multiple Method earnings ₹14.77 ₹13.29 - ₹16.25 -3.9% EBITDA: ₹4.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹6.19 ₹4.95 - ₹7.43 -59.7% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹9.47 ₹8.52 - ₹10.42 -38.4% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹12.20 ₹10.98 - ₹13.42 -20.6% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹30.74 ₹27.67 - ₹33.81 +100.0% ROE: 10.3%, P/E Multiple: 12x
Graham Defensive Method conservative ₹29.42 ₹26.48 - ₹32.36 +91.4% EPS: ₹1.48, BVPS: ₹26.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check HYBRIDFIN share price latest .

Valuation Comparison Chart

HYBRIDFIN Intrinsic Value Analysis

What is the intrinsic value of HYBRIDFIN?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hybrid Financial Services (HYBRIDFIN) is ₹14.77 (median value). With the current market price of ₹15.37, this represents a -3.9% variance from our estimated fair value.

The valuation range spans from ₹4.61 to ₹30.74, indicating ₹4.61 - ₹30.74.

Is HYBRIDFIN undervalued or overvalued?

Based on our multi-method analysis, Hybrid Financial Services (HYBRIDFIN) appears to be trading near calculated value by approximately 3.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.33 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.28 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 10.3% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 59.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.16x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2024 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10