Kisan Mouldings Intrinsic Value

KISAN • Industrial Products
Current Stock Price
₹28.72
Primary Intrinsic Value
₹17.17
Market Cap
₹344.6 Cr
-48.7% Downside
Median Value
₹14.72
Value Range
₹11 - ₹17
Assessment
Trading Above Calculated Value
Safety Margin
-95.1%

KISAN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹17.17 ₹15.45 - ₹18.89 -40.2% Book Value/Share: ₹17.17, P/B: 1.0x
Revenue Multiple Method revenue ₹13.60 ₹12.24 - ₹14.96 -52.6% Revenue/Share: ₹17.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹11.49 ₹10.34 - ₹12.64 -60.0% EBITDA: ₹8.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹14.72 ₹11.78 - ₹17.66 -48.7% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

KISAN Intrinsic Value Analysis

What is the intrinsic value of KISAN?

Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Kisan Mouldings (KISAN) is ₹14.72 (median value). With the current market price of ₹28.72, this represents a -48.7% variance from our estimated fair value.

The valuation range spans from ₹11.49 to ₹17.17, indicating ₹11.49 - ₹17.17.

Is KISAN undervalued or overvalued?

Based on our multi-method analysis, Kisan Mouldings (KISAN) appears to be trading above calculated value by approximately 48.7%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 20.83 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.51 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -1.9% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -3.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.65x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-41 Cr ₹-46 Cr Negative Cash Flow 3/10
March 2024 ₹13 Cr ₹13 Cr Positive Free Cash Flow 8/10
March 2023 ₹12 Cr ₹12 Cr Positive Free Cash Flow 8/10
March 2022 ₹33 Cr ₹33 Cr Positive Free Cash Flow 8/10
March 2021 ₹6 Cr ₹6 Cr Positive Free Cash Flow 8/10