Kirloskar Electric Co Intrinsic Value
Kirloskar Electric Co (KECL) median intrinsic value is ₹49.98 from 9 valuation models (range ₹23–₹97), vs current price ₹115.36 — -56.7% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit KECL stock overview.
KECL Valuation Methods Summary — DCF, Graham Number & P/E
Kirloskar Electric Co intrinsic value across 9 models vs current price ₹115.36 — upside/downside and value range per method. Browse KECL balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹72.00 | ₹57.60 - ₹86.40 | -37.6% | EPS: ₹6.00, Sector P/E: 12x |
| Book Value Method | asset | ₹23.07 | ₹20.76 - ₹25.38 | -80.0% | Book Value/Share: ₹17.42, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹74.18 | ₹66.76 - ₹81.60 | -35.7% | Revenue/Share: ₹92.73, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹65.45 | ₹58.91 - ₹72.00 | -43.3% | EBITDA: ₹72.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹49.98 | ₹39.98 - ₹59.98 | -56.7% | CF Growth: 4.7%, Discount: 15% |
| PEG Ratio Method | growth | ₹38.40 | ₹34.56 - ₹42.24 | -66.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹49.44 | ₹44.50 - ₹54.38 | -57.1% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹96.97 | ₹87.27 - ₹106.67 | -15.9% | ROE: 34.8%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹34.85 | ₹31.37 - ₹38.34 | -69.8% | EPS: ₹6.00, BVPS: ₹17.42 |
KECL Intrinsic Value vs Market Price — All Valuation Models
Kirloskar Electric Co fair value range ₹23–₹97 vs current market price ₹115.36 across 9 valuation models. Compare with Kirloskar Electric Co valuation methods to assess whether the stock is under or overvalued.
KECL Intrinsic Value Analysis — Undervalued or Overvalued?
Kirloskar Electric Co median intrinsic value ₹49.98, current price ₹115.36 — Trading Above Calculated Value by 56.7%, margin of safety -100.0%.
What is the intrinsic value of KECL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Kirloskar Electric Co (KECL) is ₹49.98 (median value). With the current market price of ₹115.36, this represents a -56.7% variance from our estimated fair value.
The valuation range spans from ₹23.07 to ₹96.97, indicating ₹23.07 - ₹96.97.
Is KECL undervalued or overvalued?
Based on our multi-method analysis, Kirloskar Electric Co (KECL) appears to be trading above calculated value by approximately 56.7%.
KECL Financial Health — Key Ratios vs Industry Benchmarks
Kirloskar Electric Co 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 | 1.70 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 34.8% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.02x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
KECL Cash Flow Quality — Operating & Free Cash Flow
Kirloskar Electric Co 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 | ₹36 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹37 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹7 Cr | ₹7 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹35 Cr | ₹35 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹30 Cr | ₹30 Cr | Positive Free Cash Flow | 8/10 |