Karur Vysya Bank Intrinsic Value
KARURVYSYA • Banks
Current Stock Price
₹262.05
Primary Intrinsic Value
₹310.80
Market Cap
₹4219 Cr
+100.0%
Upside
Median Value
₹524.10
Value Range
₹223 - ₹657
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
KARURVYSYA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹310.80 | ₹248.64 - ₹372.96 | +18.6% | EPS: ₹25.90, Sector P/E: 12x |
| Book Value Method | asset | ₹592.80 | ₹533.52 - ₹652.08 | +126.2% | Book Value/Share: ₹740.99, P/B: 0.8x |
| Revenue Multiple Method | revenue | ₹524.10 | ₹471.69 - ₹576.51 | +100.0% | Revenue/Share: ₹786.65, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹524.10 | ₹471.69 - ₹576.51 | +100.0% | EBITDA: ₹3005.00Cr, EV/EBITDA: 5x |
| Simple DCF (5Y) | dcf | ₹655.12 | ₹524.10 - ₹786.14 | +150.0% | CF Growth: 7.5%, Discount: 15% |
| PEG Ratio Method | growth | ₹414.40 | ₹372.96 - ₹455.84 | +58.1% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹222.74 | ₹200.47 - ₹245.01 | -15.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹524.10 | ₹471.69 - ₹576.51 | +100.0% | ROE: 19.3%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹657.13 | ₹591.42 - ₹722.84 | +150.8% | EPS: ₹25.90, BVPS: ₹740.99 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
KARURVYSYA Intrinsic Value Analysis
What is the intrinsic value of KARURVYSYA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Karur Vysya Bank (KARURVYSYA) is ₹524.10 (median value). With the current market price of ₹262.05, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹222.74 to ₹657.13, indicating ₹222.74 - ₹657.13.
Is KARURVYSYA undervalued or overvalued?
Based on our multi-method analysis, Karur Vysya Bank (KARURVYSYA) 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 | 0.10 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 19.3% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 66.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.11x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Karur Vysya Bank
Additional stock information and data for KARURVYSYA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹4,487 Cr | ₹3,412 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹2,954 Cr | ₹2,306 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1,217 Cr | ₹582 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹296 Cr | ₹-501 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹3,366 Cr | ₹2,677 Cr | Positive Free Cash Flow | 8/10 |