Kaveri Seed Company Intrinsic Value
Kaveri Seed Company (KSCL) median intrinsic value is ₹1757.00 from 3 valuation models (range ₹362–₹1829), vs current price ₹835.50 — +110.3% upside (Trading Below Calculated Value), margin of safety 52.4%. For current market price and key ratios, visit Kaveri Seed Company share price today.
KSCL Valuation Methods Summary — DCF, Graham Number & P/E
Kaveri Seed Company intrinsic value across 3 models vs current price ₹835.50 — upside/downside and value range per method. Analyse KSCL institutional holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹1757.00 | ₹1581.30 - ₹1932.70 | +110.3% | Book Value/Share: ₹1757.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹361.60 | ₹325.44 - ₹397.76 | -56.7% | Revenue/Share: ₹452.00, P/S: 0.8x |
| Simple DCF (5Y) | dcf | ₹1828.91 | ₹1463.13 - ₹2194.69 | +118.9% | CF Growth: 5.0%, Discount: 15% |
KSCL Intrinsic Value vs Market Price — All Valuation Models
Kaveri Seed Company fair value range ₹362–₹1829 vs current market price ₹835.50 across 3 valuation models. Read KSCL dividend yield for the complete payout history and dividend yield track record.
KSCL Intrinsic Value Analysis — Undervalued or Overvalued?
Kaveri Seed Company median intrinsic value ₹1757.00, current price ₹835.50 — Trading Below Calculated Value by 110.3%, margin of safety 52.4%.
What is the intrinsic value of KSCL?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Kaveri Seed Company (KSCL) is ₹1757.00 (median value). With the current market price of ₹835.50, this represents a +110.3% variance from our estimated fair value.
The valuation range spans from ₹361.60 to ₹1828.91, indicating ₹361.60 - ₹1828.91.
Is KSCL undervalued or overvalued?
Based on our multi-method analysis, Kaveri Seed Company (KSCL) appears to be trading below calculated value by approximately 110.3%.
KSCL Financial Health — Key Ratios vs Industry Benchmarks
Kaveri Seed Company 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 | 44.57 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -6.4% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -15.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.16x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
KSCL Cash Flow Quality — Operating & Free Cash Flow
Kaveri Seed Company 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 2025 | ₹197 Cr | ₹106 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹389 Cr | ₹389 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹297 Cr | ₹238 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹110 Cr | ₹110 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹252 Cr | ₹144 Cr | Positive Free Cash Flow | 8/10 |