Kamadgiri Fashion Intrinsic Value

KAMADGIRI • Textiles
Current Stock Price
₹87.50
Primary Intrinsic Value
₹220.80
Market Cap
₹52.5 Cr
+100.0% Upside
Median Value
₹175.00
Value Range
₹60 - ₹221
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

KAMADGIRI Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹220.80 ₹176.64 - ₹264.96 +152.3% EPS: ₹18.40, Sector P/E: 12x
Book Value Method asset ₹60.00 ₹54.00 - ₹66.00 -31.4% Book Value/Share: ₹60.00, P/B: 1.0x
Revenue Multiple Method revenue ₹175.00 ₹157.50 - ₹192.50 +100.0% Revenue/Share: ₹466.67, P/S: 0.8x
EBITDA Multiple Method earnings ₹175.00 ₹157.50 - ₹192.50 +100.0% EBITDA: ₹28.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹218.75 ₹175.00 - ₹262.50 +150.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹117.76 ₹105.98 - ₹129.54 +34.6% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹151.62 ₹136.46 - ₹166.78 +73.3% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹175.00 ₹157.50 - ₹192.50 +100.0% ROE: 33.3%, P/E Multiple: 16x
Graham Defensive Method conservative ₹120.00 ₹108.00 - ₹132.00 +37.1% EPS: ₹18.40, BVPS: ₹60.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

KAMADGIRI Intrinsic Value Analysis

What is the intrinsic value of KAMADGIRI?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Kamadgiri Fashion (KAMADGIRI) is ₹175.00 (median value). With the current market price of ₹87.50, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹60.00 to ₹220.80, indicating ₹60.00 - ₹220.80.

Is KAMADGIRI undervalued or overvalued?

Based on our multi-method analysis, Kamadgiri Fashion (KAMADGIRI) 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 5.95 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 4.33 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 33.3% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 9.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.79x 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 2023 ₹17 Cr ₹17 Cr Positive Free Cash Flow 8/10
March 2022 ₹-3 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2021 ₹11 Cr ₹11 Cr Positive Free Cash Flow 8/10