Kay Power & Paper Intrinsic Value

KAYPOWR • Forest Materials
Current Stock Price
₹10.89
Primary Intrinsic Value
₹3.27
Market Cap
₹24.0 Cr
-58.5% Downside
Median Value
₹4.52
Value Range
₹3 - ₹23
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

KAYPOWR Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹3.27 ₹2.62 - ₹3.92 -70.0% EPS: ₹0.04, Sector P/E: 12x
Book Value Method asset ₹22.73 ₹20.46 - ₹25.00 +108.7% Book Value/Share: ₹22.73, P/B: 1.0x
Revenue Multiple Method revenue ₹11.64 ₹10.48 - ₹12.80 +6.9% Revenue/Share: ₹14.55, P/S: 0.8x
PEG Ratio Method growth ₹3.27 ₹2.94 - ₹3.60 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹3.27 ₹2.94 - ₹3.60 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹4.52 ₹4.07 - ₹4.97 -58.5% EPS: ₹0.04, BVPS: ₹22.73
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

KAYPOWR Intrinsic Value Analysis

What is the intrinsic value of KAYPOWR?

Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Kay Power & Paper (KAYPOWR) is ₹4.52 (median value). With the current market price of ₹10.89, this represents a -58.5% variance from our estimated fair value.

The valuation range spans from ₹3.27 to ₹22.73, indicating ₹3.27 - ₹22.73.

Is KAYPOWR undervalued or overvalued?

Based on our multi-method analysis, Kay Power & Paper (KAYPOWR) appears to be trading above calculated value by approximately 58.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 18.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.24 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin 5.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.52x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-4 Cr ₹-12 Cr Negative Cash Flow 3/10