Jagran Prakashan Intrinsic Value
JAGRAN • Media
Current Stock Price
₹61.07
Primary Intrinsic Value
₹161.40
Market Cap
₹268.7 Cr
+100.0%
Upside
Median Value
₹122.14
Value Range
₹69 - ₹183
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
JAGRAN Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹161.40 | ₹129.12 - ₹193.68 | +164.3% | EPS: ₹10.76, Sector P/E: 15x |
| Book Value Method | asset | ₹152.68 | ₹137.41 - ₹167.95 | +150.0% | Book Value/Share: ₹471.59, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹122.14 | ₹109.93 - ₹134.35 | +100.0% | Revenue/Share: ₹452.73, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹122.14 | ₹109.93 - ₹134.35 | +100.0% | EBITDA: ₹388.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹152.68 | ₹122.14 - ₹183.22 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹68.86 | ₹61.97 - ₹75.75 | +12.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹110.83 | ₹99.75 - ₹121.91 | +81.5% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹122.14 | ₹109.93 - ₹134.35 | +100.0% | ROE: 11.0%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹183.21 | ₹164.89 - ₹201.53 | +200.0% | EPS: ₹10.76, BVPS: ₹471.59 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
JAGRAN Intrinsic Value Analysis
What is the intrinsic value of JAGRAN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Jagran Prakashan (JAGRAN) is ₹122.14 (median value). With the current market price of ₹61.07, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹68.86 to ₹183.21, indicating ₹68.86 - ₹183.21.
Is JAGRAN undervalued or overvalued?
Based on our multi-method analysis, Jagran Prakashan (JAGRAN) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 10.23 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.0% | 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 | 0.73x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Jagran Prakashan
Additional stock information and data for JAGRAN
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹224 Cr | ₹217 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹297 Cr | ₹297 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹272 Cr | ₹272 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹322 Cr | ₹220 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹348 Cr | ₹182 Cr | Positive Free Cash Flow | 8/10 |