Kanpur Plastipack Intrinsic Value
KANPRPLA • Industrial Products
Current Stock Price
₹157.89
Primary Intrinsic Value
₹159.84
Market Cap
₹363.1 Cr
+1.2%
Upside
Median Value
₹159.84
Value Range
₹85 - ₹227
Assessment
Trading Near Calculated Value
Safety Margin
1.2%
KANPRPLA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹159.84 | ₹127.87 - ₹191.81 | +1.2% | EPS: ₹13.32, Sector P/E: 12x |
| Book Value Method | asset | ₹89.57 | ₹80.61 - ₹98.53 | -43.3% | Book Value/Share: ₹89.57, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹226.78 | ₹204.10 - ₹249.46 | +43.6% | Revenue/Share: ₹283.48, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹135.65 | ₹122.09 - ₹149.22 | -14.1% | EBITDA: ₹52.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹202.47 | ₹161.98 - ₹242.96 | +28.2% | CF Growth: 13.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹85.25 | ₹76.73 - ₹93.78 | -46.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹109.76 | ₹98.78 - ₹120.74 | -30.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹194.78 | ₹175.30 - ₹214.26 | +23.4% | ROE: 15.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹163.84 | ₹147.46 - ₹180.22 | +3.8% | EPS: ₹13.32, BVPS: ₹89.57 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
KANPRPLA Intrinsic Value Analysis
What is the intrinsic value of KANPRPLA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Kanpur Plastipack (KANPRPLA) is ₹159.84 (median value). With the current market price of ₹157.89, this represents a +1.2% variance from our estimated fair value.
The valuation range spans from ₹85.25 to ₹226.78, indicating ₹85.25 - ₹226.78.
Is KANPRPLA undervalued or overvalued?
Based on our multi-method analysis, Kanpur Plastipack (KANPRPLA) appears to be trading near calculated value by approximately 1.2%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 4.69 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 15.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.34x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Kanpur Plastipack
Additional stock information and data for KANPRPLA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹37 Cr | ₹35 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-5 Cr | ₹-25 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹66 Cr | ₹47 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹29 Cr | ₹10 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹-4 Cr | ₹-21 Cr | Negative Cash Flow | 3/10 |