Kemp & Company Intrinsic Value

KEMP • Commercial Services
Current Stock Price
₹945.00
Primary Intrinsic Value
₹1300.00
Market Cap
₹94.5 Cr
+37.6% Upside
Median Value
₹1300.00
Value Range
₹284 - ₹1300
Assessment
Trading Below Calculated Value
Safety Margin
27.3%

KEMP Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹1300.00 ₹1170.00 - ₹1430.00 +37.6% Book Value/Share: ₹1300.00, P/B: 1.0x
Revenue Multiple Method revenue ₹283.50 ₹255.15 - ₹311.85 -70.0% Revenue/Share: ₹30.00, P/S: 0.8x
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

KEMP Intrinsic Value Analysis

What is the intrinsic value of KEMP?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Kemp & Company (KEMP) is ₹1300.00 (median value). With the current market price of ₹945.00, this represents a +37.6% variance from our estimated fair value.

The valuation range spans from ₹283.50 to ₹1300.00, indicating ₹283.50 - ₹1300.00.

Is KEMP undervalued or overvalued?

Based on our multi-method analysis, Kemp & Company (KEMP) appears to be trading below calculated value by approximately 37.6%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.00 Industry Standard: <0.5 Below 1.0 Indicates financial leverage level
Return on Equity -0.8% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -44.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.02x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-2 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2024 ₹-2 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2023 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2022 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2021 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10