Kansai Nerolac Paints Intrinsic Value
Kansai Nerolac Paints (KANSAINER) median intrinsic value is ₹386.38 from 10 valuation models (range ₹58–₹483), vs current price ₹193.19 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Kansai Nerolac Paints share price today.
KANSAINER Valuation Methods Summary — DCF, Graham Number & P/E
Kansai Nerolac Paints intrinsic value across 10 models vs current price ₹193.19 — upside/downside and value range per method. Analyse KANSAINER shareholding pattern to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹158.00 | ₹126.40 - ₹189.60 | -18.2% | EPS: ₹6.32, Sector P/E: 25x |
| Book Value Method | asset | ₹482.98 | ₹434.68 - ₹531.28 | +150.0% | Book Value/Share: ₹825.80, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹386.38 | ₹347.74 - ₹425.02 | +100.0% | Revenue/Share: ₹979.26, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹386.38 | ₹347.74 - ₹425.02 | +100.0% | EBITDA: ₹912.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹482.98 | ₹386.38 - ₹579.58 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹57.96 | ₹52.16 - ₹63.76 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹117.17 | ₹105.45 - ₹128.89 | -39.3% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹386.38 | ₹347.74 - ₹425.02 | +100.0% | ROE: 6.6%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹342.68 | ₹308.41 - ₹376.95 | +77.4% | EPS: ₹6.32, BVPS: ₹825.80 |
| Dividend Yield Method | dividend | ₹125.00 | ₹112.50 - ₹137.50 | -35.3% | DPS: ₹3.75, Target Yield: 3.0% |
KANSAINER Intrinsic Value vs Market Price — All Valuation Models
Kansai Nerolac Paints fair value range ₹58–₹483 vs current market price ₹193.19 across 10 valuation models. Read KANSAINER dividend history for the complete payout history and dividend yield track record.
KANSAINER Intrinsic Value Analysis — Undervalued or Overvalued?
Kansai Nerolac Paints median intrinsic value ₹386.38, current price ₹193.19 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of KANSAINER?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Kansai Nerolac Paints (KANSAINER) is ₹386.38 (median value). With the current market price of ₹193.19, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹57.96 to ₹482.98, indicating ₹57.96 - ₹482.98.
Is KANSAINER undervalued or overvalued?
Based on our multi-method analysis, Kansai Nerolac Paints (KANSAINER) appears to be trading below calculated value by approximately 100.0%.
KANSAINER Financial Health — Key Ratios vs Industry Benchmarks
Kansai Nerolac Paints 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 | 15.82 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 6.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.91x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
KANSAINER Cash Flow Quality — Operating & Free Cash Flow
Kansai Nerolac Paints 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 2026 | ₹894 Cr | ₹703 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹672 Cr | ₹483 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹903 Cr | ₹608 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹408 Cr | ₹295 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹25 Cr | ₹25 Cr | Positive Free Cash Flow | 8/10 |