Kross Intrinsic Value
KROSS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹105.60 | ₹84.48 - ₹126.72 | -49.6% | EPS: ₹8.80, Sector P/E: 12x |
| Book Value Method | asset | ₹54.44 | ₹49.00 - ₹59.88 | -74.0% | Book Value/Share: ₹54.44, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹181.33 | ₹163.20 - ₹199.46 | -13.5% | Revenue/Share: ₹226.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹188.85 | ₹169.97 - ₹207.74 | -9.9% | EBITDA: ₹85.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹83.83 | ₹67.06 - ₹100.60 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹140.80 | ₹126.72 - ₹154.88 | -32.8% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹75.68 | ₹68.11 - ₹83.25 | -63.9% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹296.30 | ₹266.67 - ₹325.93 | +41.4% | ROE: 34.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹103.83 | ₹93.45 - ₹114.21 | -50.5% | EPS: ₹8.80, BVPS: ₹54.44 |
Want to compare with current market value? Check KROSS share price latest .
Valuation Comparison Chart
KROSS Intrinsic Value Analysis
What is the intrinsic value of KROSS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Kross (KROSS) is ₹105.60 (median value). With the current market price of ₹209.57, this represents a -49.6% variance from our estimated fair value.
The valuation range spans from ₹54.44 to ₹296.30, indicating ₹54.44 - ₹296.30.
Is KROSS undervalued or overvalued?
Based on our multi-method analysis, Kross (KROSS) appears to be trading above calculated value by approximately 49.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 6.88 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.39 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 34.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.74x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Kross
Additional stock information and data for KROSS
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-32 Cr | ₹-46 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹8 Cr | ₹-7 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹42 Cr | ₹33 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹18 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1 Cr | ₹-5 Cr | Positive Operating Cash Flow | 6/10 |