Kirloskar Brothers Intrinsic Value
Kirloskar Brothers (KIRLOSBROS) median intrinsic value is ₹1540.00 from 9 valuation models (range ₹496–₹3305), vs current price ₹1652.40 — -6.8% downside (Trading Near Calculated Value), margin of safety -7.3%. For current market price and key ratios, visit Kirloskar Brothers share price today.
KIRLOSBROS Valuation Methods Summary — DCF, Graham Number & P/E
Kirloskar Brothers intrinsic value across 9 models vs current price ₹1652.40 — upside/downside and value range per method. Also explore KIRLOSBROS share price data to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹673.92 | ₹539.14 - ₹808.70 | -59.2% | EPS: ₹56.16, Sector P/E: 12x |
| Book Value Method | asset | ₹1540.00 | ₹1386.00 - ₹1694.00 | -6.8% | Book Value/Share: ₹1540.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2884.00 | ₹2595.60 - ₹3172.40 | +74.5% | Revenue/Share: ₹3605.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2760.00 | ₹2484.00 - ₹3036.00 | +67.0% | EBITDA: ₹736.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2243.79 | ₹1795.03 - ₹2692.55 | +35.8% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹495.72 | ₹446.15 - ₹545.29 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹495.72 | ₹446.15 - ₹545.29 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹3304.80 | ₹2974.32 - ₹3635.28 | +100.0% | ROE: 18.2%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹1394.97 | ₹1255.47 - ₹1534.47 | -15.6% | EPS: ₹56.16, BVPS: ₹1540.00 |
KIRLOSBROS Intrinsic Value vs Market Price — All Valuation Models
Kirloskar Brothers fair value range ₹496–₹3305 vs current market price ₹1652.40 across 9 valuation models. Browse KIRLOSBROS annual financials for revenue, profit, balance sheet and cash flow data.
KIRLOSBROS Intrinsic Value Analysis — Undervalued or Overvalued?
Kirloskar Brothers median intrinsic value ₹1540.00, current price ₹1652.40 — Trading Near Calculated Value by 6.8%, margin of safety -7.3%.
What is the intrinsic value of KIRLOSBROS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Kirloskar Brothers (KIRLOSBROS) is ₹1540.00 (median value). With the current market price of ₹1652.40, this represents a -6.8% variance from our estimated fair value.
The valuation range spans from ₹495.72 to ₹3304.80, indicating ₹495.72 - ₹3304.80.
Is KIRLOSBROS undervalued or overvalued?
Based on our multi-method analysis, Kirloskar Brothers (KIRLOSBROS) appears to be trading near calculated value by approximately 6.8%.
KIRLOSBROS Financial Health — Key Ratios vs Industry Benchmarks
Kirloskar Brothers 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 | 14.17 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 18.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 11.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.31x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
KIRLOSBROS Cash Flow Quality — Operating & Free Cash Flow
Kirloskar Brothers 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 | ₹386 Cr | ₹268 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹370 Cr | ₹287 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹329 Cr | ₹293 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹114 Cr | ₹23 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹317 Cr | ₹245 Cr | Positive Free Cash Flow | 8/10 |