Kirloskar Pneumatic Company Intrinsic Value
Kirloskar Pneumatic Company (KIRLPNU) median intrinsic value is ₹1389.71 from 10 valuation models (range ₹449–₹2994), vs current price ₹1497.10 — -7.2% downside (Trading Near Calculated Value), margin of safety -7.7%. Read KIRLPNU dividend track record for the complete payout history and dividend yield track record.
KIRLPNU Valuation Methods Summary — DCF, Graham Number & P/E
Kirloskar Pneumatic Company intrinsic value across 10 models vs current price ₹1497.10 — upside/downside and value range per method. Analyse KIRLPNU FII DII holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1062.72 | ₹850.18 - ₹1275.26 | -29.0% | EPS: ₹88.56, Sector P/E: 12x |
| Book Value Method | asset | ₹969.23 | ₹872.31 - ₹1066.15 | -35.3% | Book Value/Share: ₹969.23, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1777.23 | ₹1599.51 - ₹1954.95 | +18.7% | Revenue/Share: ₹2221.54, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2994.20 | ₹2694.78 - ₹3293.62 | +100.0% | EBITDA: ₹784.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2434.55 | ₹1947.64 - ₹2921.46 | +62.6% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹566.78 | ₹510.10 - ₹623.46 | -62.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹729.73 | ₹656.76 - ₹802.70 | -51.3% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2994.20 | ₹2694.78 - ₹3293.62 | +100.0% | ROE: 45.7%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹1389.71 | ₹1250.74 - ₹1528.68 | -7.2% | EPS: ₹88.56, BVPS: ₹969.23 |
| Dividend Yield Method | dividend | ₹449.13 | ₹404.22 - ₹494.04 | -70.0% | DPS: ₹12.00, Target Yield: 3.5% |
KIRLPNU Intrinsic Value vs Market Price — All Valuation Models
Kirloskar Pneumatic Company fair value range ₹449–₹2994 vs current market price ₹1497.10 across 10 valuation models. For current market price and key ratios, visit KIRLPNU share price.
KIRLPNU Intrinsic Value Analysis — Undervalued or Overvalued?
Kirloskar Pneumatic Company median intrinsic value ₹1389.71, current price ₹1497.10 — Trading Near Calculated Value by 7.2%, margin of safety -7.7%.
What is the intrinsic value of KIRLPNU?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Kirloskar Pneumatic Company (KIRLPNU) is ₹1389.71 (median value). With the current market price of ₹1497.10, this represents a -7.2% variance from our estimated fair value.
The valuation range spans from ₹449.13 to ₹2994.20, indicating ₹449.13 - ₹2994.20.
Is KIRLPNU undervalued or overvalued?
Based on our multi-method analysis, Kirloskar Pneumatic Company (KIRLPNU) appears to be trading near calculated value by approximately 7.2%.
KIRLPNU Financial Health — Key Ratios vs Industry Benchmarks
Kirloskar Pneumatic Company 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 | 57.32 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 45.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 26.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.64x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
KIRLPNU Cash Flow Quality — Operating & Free Cash Flow
Kirloskar Pneumatic Company 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 | ₹233 Cr | ₹178 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹215 Cr | ₹137 Cr | Positive Free Cash Flow | 8/10 |
| March 2016 | ₹53 Cr | ₹38 Cr | Positive Free Cash Flow | 8/10 |
| March 2015 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |