K&R Rail Engineering Intrinsic Value

KRRAIL • Construction
Current Stock Price
₹35.56
Primary Intrinsic Value
₹24.52
Market Cap
₹149.4 Cr
-31.0% Downside
Median Value
₹24.52
Value Range
₹14 - ₹26
Assessment
Trading Above Calculated Value
Safety Margin
-45.0%

KRRAIL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹24.52 ₹22.07 - ₹26.97 -31.0% Book Value/Share: ₹24.52, P/B: 1.0x
Revenue Multiple Method revenue ₹25.90 ₹23.31 - ₹28.49 -27.2% Revenue/Share: ₹32.38, P/S: 0.8x
EBITDA Multiple Method earnings ₹14.22 ₹12.80 - ₹15.64 -60.0% EBITDA: ₹4.00Cr, EV/EBITDA: 6x
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

KRRAIL Intrinsic Value Analysis

What is the intrinsic value of KRRAIL?

Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of K&R Rail Engineering (KRRAIL) is ₹24.52 (median value). With the current market price of ₹35.56, this represents a -31.0% variance from our estimated fair value.

The valuation range spans from ₹14.22 to ₹25.90, indicating ₹14.22 - ₹25.90.

Is KRRAIL undervalued or overvalued?

Based on our multi-method analysis, K&R Rail Engineering (KRRAIL) appears to be trading above calculated value by approximately 31.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 2.82 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin 2.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.47x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-19 Cr ₹-19 Cr Negative Cash Flow 3/10
March 2024 ₹8 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2023 ₹-3 Cr ₹-6 Cr Negative Cash Flow 3/10