Integra Engineering Intrinsic Value
Integra Engineering (INTEGRAEN) median intrinsic value is ₹316.67 from 9 valuation models (range ₹53–₹442), vs current price ₹176.75 — +79.2% upside (Trading Below Calculated Value), margin of safety 44.2%. For current market price and key ratios, visit Integra Engineering share price chart.
INTEGRAEN Valuation Methods Summary — DCF, Graham Number & P/E
Integra Engineering intrinsic value across 9 models vs current price ₹176.75 — upside/downside and value range per method. Browse INTEGRAEN financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹53.02 | ₹42.42 - ₹63.62 | -70.0% | EPS: ₹4.04, Sector P/E: 12x |
| Book Value Method | asset | ₹316.67 | ₹285.00 - ₹348.34 | +79.2% | Book Value/Share: ₹316.67, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹353.50 | ₹318.15 - ₹388.85 | +100.0% | Revenue/Share: ₹546.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹353.50 | ₹318.15 - ₹388.85 | +100.0% | EBITDA: ₹28.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹441.88 | ₹353.50 - ₹530.26 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹53.02 | ₹47.72 - ₹58.32 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹53.02 | ₹47.72 - ₹58.32 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹353.50 | ₹318.15 - ₹388.85 | +100.0% | ROE: 16.8%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹169.66 | ₹152.69 - ₹186.63 | -4.0% | EPS: ₹4.04, BVPS: ₹316.67 |
INTEGRAEN Intrinsic Value vs Market Price — All Valuation Models
Integra Engineering fair value range ₹53–₹442 vs current market price ₹176.75 across 9 valuation models. Compare with INTEGRAEN fundamental valuation to assess whether the stock is under or overvalued.
INTEGRAEN Intrinsic Value Analysis — Undervalued or Overvalued?
Integra Engineering median intrinsic value ₹316.67, current price ₹176.75 — Trading Below Calculated Value by 79.2%, margin of safety 44.2%.
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 ₹176.75, this represents a +79.2% variance from our estimated fair value.
The valuation range spans from ₹53.02 to ₹441.88, indicating ₹53.02 - ₹441.88.
Is INTEGRAEN undervalued or overvalued?
Based on our multi-method analysis, Integra Engineering (INTEGRAEN) appears to be trading below calculated value by approximately 79.2%.
INTEGRAEN Financial Health — Key Ratios vs Industry Benchmarks
Integra Engineering 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 | 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 |
INTEGRAEN Cash Flow Quality — Operating & Free Cash Flow
Integra Engineering 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 | ₹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 |