KN Agri Resources Intrinsic Value
KN Agri Resources (KNAGRI) median intrinsic value is ₹211.20 from 9 valuation models (range ₹120–₹423), vs current price ₹211.53 — -0.2% downside (Trading Near Calculated Value), margin of safety -0.2%. For current market price and key ratios, visit KNAGRI share price.
KNAGRI Valuation Methods Summary — DCF, Graham Number & P/E
KN Agri Resources intrinsic value across 9 models vs current price ₹211.53 — upside/downside and value range per method. Read KNAGRI ex-dividend dates for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹241.92 | ₹193.54 - ₹290.30 | +14.4% | EPS: ₹20.16, Sector P/E: 12x |
| Book Value Method | asset | ₹154.00 | ₹138.60 - ₹169.40 | -27.2% | Book Value/Share: ₹154.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹423.06 | ₹380.75 - ₹465.37 | +100.0% | Revenue/Share: ₹777.60, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹211.20 | ₹190.08 - ₹232.32 | -0.2% | EBITDA: ₹88.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹119.53 | ₹95.62 - ₹143.44 | -43.5% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹129.02 | ₹116.12 - ₹141.92 | -39.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹166.12 | ₹149.51 - ₹182.73 | -21.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹249.60 | ₹224.64 - ₹274.56 | +18.0% | ROE: 13.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹264.30 | ₹237.87 - ₹290.73 | +24.9% | EPS: ₹20.16, BVPS: ₹154.00 |
KNAGRI Intrinsic Value vs Market Price — All Valuation Models
KN Agri Resources fair value range ₹120–₹423 vs current market price ₹211.53 across 9 valuation models. Analyse KNAGRI shareholder distribution to track promoter, FII and institutional holdings.
KNAGRI Intrinsic Value Analysis — Undervalued or Overvalued?
KN Agri Resources median intrinsic value ₹211.20, current price ₹211.53 — Trading Near Calculated Value by 0.2%, margin of safety -0.2%.
What is the intrinsic value of KNAGRI?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of KN Agri Resources (KNAGRI) is ₹211.20 (median value). With the current market price of ₹211.53, this represents a -0.2% variance from our estimated fair value.
The valuation range spans from ₹119.53 to ₹423.06, indicating ₹119.53 - ₹423.06.
Is KNAGRI undervalued or overvalued?
Based on our multi-method analysis, KN Agri Resources (KNAGRI) appears to be trading near calculated value by approximately 0.2%.
KNAGRI Financial Health — Key Ratios vs Industry Benchmarks
KN Agri Resources 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 | 179.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 13.5% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 4.48x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
KNAGRI Cash Flow Quality — Operating & Free Cash Flow
KN Agri Resources 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 | ₹-3 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹22 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-6 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-6 Cr | ₹-14 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹14 Cr | ₹14 Cr | Positive Free Cash Flow | 8/10 |