Integra Engineering Intrinsic Value
INTEGRAEN Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹53.10 | ₹42.48 - ₹63.72 | -70.0% | EPS: ₹4.04, Sector P/E: 12x |
| Book Value Method | asset | ₹316.67 | ₹285.00 - ₹348.34 | +78.9% | Book Value/Share: ₹316.67, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹354.00 | ₹318.60 - ₹389.40 | +100.0% | Revenue/Share: ₹546.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹354.00 | ₹318.60 - ₹389.40 | +100.0% | EBITDA: ₹28.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹442.50 | ₹354.00 - ₹531.00 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹53.10 | ₹47.79 - ₹58.41 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹53.10 | ₹47.79 - ₹58.41 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹354.00 | ₹318.60 - ₹389.40 | +100.0% | ROE: 16.8%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹169.66 | ₹152.69 - ₹186.63 | -4.1% | EPS: ₹4.04, BVPS: ₹316.67 |
Want to compare with current market value? Check INTEGRAEN share price latest .
Valuation Comparison Chart
INTEGRAEN Intrinsic Value Analysis
What is the intrinsic value of INTEGRAEN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Integra Engineering (INTEGRAEN) is ₹316.67 (median value). With the current market price of ₹177.00, this represents a +78.9% variance from our estimated fair value.
The valuation range spans from ₹53.10 to ₹442.50, indicating ₹53.10 - ₹442.50.
Is INTEGRAEN undervalued or overvalued?
Based on our multi-method analysis, Integra Engineering (INTEGRAEN) appears to be trading below calculated value by approximately 78.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 15.67 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.65 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 16.8% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 16.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.04x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Integra Engineering
Additional stock information and data for INTEGRAEN
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹27 Cr | ₹16 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹17 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹9 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-7 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹12 Cr | ₹8 Cr | Positive Free Cash Flow | 8/10 |