Jaipan Industries Intrinsic Value

JAIPAN • Consumer Goods
Current Stock Price
₹27.81
Primary Intrinsic Value
₹15.00
Market Cap
₹16.7 Cr
-40.1% Downside
Median Value
₹16.67
Value Range
₹9 - ₹56
Assessment
Trading Above Calculated Value
Safety Margin
-66.8%

JAIPAN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹15.00 ₹12.00 - ₹18.00 -46.1% EPS: ₹0.60, Sector P/E: 25x
Book Value Method asset ₹16.67 ₹15.00 - ₹18.34 -40.1% Book Value/Share: ₹6.67, P/B: 2.5x
Revenue Multiple Method revenue ₹55.62 ₹50.06 - ₹61.18 +100.0% Revenue/Share: ₹53.33, P/S: 1.5x
EBITDA Multiple Method earnings ₹55.62 ₹50.06 - ₹61.18 +100.0% EBITDA: ₹4.00Cr, EV/EBITDA: 12x
PEG Ratio Method growth ₹9.60 ₹8.64 - ₹10.56 -65.5% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹11.26 ₹10.13 - ₹12.39 -59.5% Revenue Growth: 8.6%, Adj P/E: 18.8x
ROE Based Valuation profitability ₹55.62 ₹50.06 - ₹61.18 +100.0% ROE: 75.0%, P/E Multiple: 16x
Graham Defensive Method conservative ₹9.49 ₹8.54 - ₹10.44 -65.9% EPS: ₹0.60, BVPS: ₹6.67
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

JAIPAN Intrinsic Value Analysis

What is the intrinsic value of JAIPAN?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Jaipan Industries (JAIPAN) is ₹16.67 (median value). With the current market price of ₹27.81, this represents a -40.1% variance from our estimated fair value.

The valuation range spans from ₹9.49 to ₹55.62, indicating ₹9.49 - ₹55.62.

Is JAIPAN undervalued or overvalued?

Based on our multi-method analysis, Jaipan Industries (JAIPAN) appears to be trading above calculated value by approximately 40.1%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 5.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 4.25 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 75.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 3.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.88x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹-1 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2023 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10