Indrayani Biotech Intrinsic Value
INDRANIB • FMCG
Current Stock Price
₹7.23
Primary Intrinsic Value
₹4.32
Market Cap
₹33.3 Cr
+56.8%
Upside
Median Value
₹11.34
Value Range
₹2 - ₹18
Assessment
Trading Below Calculated Value
Safety Margin
36.2%
INDRANIB Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹4.32 | ₹3.46 - ₹5.18 | -40.2% | EPS: ₹0.36, Sector P/E: 12x |
| Book Value Method | asset | ₹15.87 | ₹14.28 - ₹17.46 | +119.5% | Book Value/Share: ₹15.87, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹14.46 | ₹13.01 - ₹15.91 | +100.0% | Revenue/Share: ₹33.04, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹14.46 | ₹13.01 - ₹15.91 | +100.0% | EBITDA: ₹16.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹18.08 | ₹14.46 - ₹21.70 | +150.1% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2.30 | ₹2.07 - ₹2.53 | -68.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹2.97 | ₹2.67 - ₹3.27 | -58.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹8.70 | ₹7.83 - ₹9.57 | +20.3% | ROE: 5.5%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹11.34 | ₹10.21 - ₹12.47 | +56.8% | EPS: ₹0.36, BVPS: ₹15.87 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
INDRANIB Intrinsic Value Analysis
What is the intrinsic value of INDRANIB?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Indrayani Biotech (INDRANIB) is ₹11.34 (median value). With the current market price of ₹7.23, this represents a +56.8% variance from our estimated fair value.
The valuation range spans from ₹2.30 to ₹18.08, indicating ₹2.30 - ₹18.08.
Is INDRANIB undervalued or overvalued?
Based on our multi-method analysis, Indrayani Biotech (INDRANIB) appears to be trading below calculated value by approximately 56.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.70 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 3.67 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 5.5% | 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 | 0.57x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Indrayani Biotech
Additional stock information and data for INDRANIB
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2024 | ₹-30 Cr | ₹-38 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹16 Cr | ₹-8 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹4 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹0 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2020 | ₹6 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |