Kirloskar Brothers Intrinsic Value
Kirloskar Brothers (KIRLOSBROS) median intrinsic value is ₹1547.50 from 10 valuation models (range ₹551–₹3672), vs current price ₹1836.10 — -15.7% downside (Trading Above Median Value), margin of safety -18.6%. Read KIRLOSBROS ex-dividend dates for the complete payout history and dividend yield track record.
KIRLOSBROS Valuation Methods Summary — DCF, Graham Number & P/E
Kirloskar Brothers intrinsic value across 10 models vs current price ₹1836.10 — upside/downside and value range per method. For current market price and key ratios, visit Kirloskar Brothers share price today.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹673.92 | ₹539.14 - ₹808.70 | -63.3% | EPS: ₹56.16, Sector P/E: 12x |
| Book Value Method | asset | ₹1547.50 | ₹1392.75 - ₹1702.25 | -15.7% | Book Value/Share: ₹1547.50, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2884.00 | ₹2595.60 - ₹3172.40 | +57.1% | Revenue/Share: ₹3605.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2760.00 | ₹2484.00 - ₹3036.00 | +50.3% | EBITDA: ₹736.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2835.52 | ₹2268.42 - ₹3402.62 | +54.4% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹550.83 | ₹495.75 - ₹605.91 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹550.83 | ₹495.75 - ₹605.91 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹3672.20 | ₹3304.98 - ₹4039.42 | +100.0% | ROE: 18.1%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹1398.36 | ₹1258.52 - ₹1538.20 | -23.8% | EPS: ₹56.16, BVPS: ₹1547.50 |
| Dividend Yield Method | dividend | ₹550.83 | ₹495.75 - ₹605.91 | -70.0% | DPS: ₹7.00, Target Yield: 3.5% |
KIRLOSBROS Intrinsic Value vs Market Price — All Valuation Models
Kirloskar Brothers fair value range ₹551–₹3672 vs current market price ₹1836.10 across 10 valuation models. Analyse KIRLOSBROS FII DII holdings to track promoter, FII and institutional holdings.
KIRLOSBROS Intrinsic Value Analysis — Undervalued or Overvalued?
Kirloskar Brothers median intrinsic value ₹1547.50, current price ₹1836.10 — Trading Above Median Value by 15.7%, margin of safety -18.6%.
What is the intrinsic value of KIRLOSBROS?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Kirloskar Brothers (KIRLOSBROS) is ₹1547.50 (median value). With the current market price of ₹1836.10, this represents a -15.7% variance from our estimated fair value.
The valuation range spans from ₹550.83 to ₹3672.20, indicating ₹550.83 - ₹3672.20.
Is KIRLOSBROS undervalued or overvalued?
Based on our multi-method analysis, Kirloskar Brothers (KIRLOSBROS) appears to be trading above median value by approximately 15.7%.
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 | 18.1% | 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 2026 | ₹334 Cr | ₹228 Cr | Positive Free Cash Flow | 8/10 |
| 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 |