KSH International Intrinsic Value
KSH International (KSHINTL) median intrinsic value is ₹313.49 from 9 valuation models (range ₹238–₹731), vs current price ₹847.55 — -63.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Read KSHINTL dividend growth for the complete payout history and dividend yield track record.
KSHINTL Valuation Methods Summary — DCF, Graham Number & P/E
KSH International intrinsic value across 9 models vs current price ₹847.55 — upside/downside and value range per method. Analyse KSH International shareholding analysis to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹254.26 | ₹203.41 - ₹305.11 | -70.0% | EPS: ₹18.38, Sector P/E: 12x |
| Book Value Method | asset | ₹237.65 | ₹213.89 - ₹261.42 | -72.0% | Book Value/Share: ₹237.65, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹731.06 | ₹657.95 - ₹804.17 | -13.7% | Revenue/Share: ₹913.82, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹339.02 | ₹305.12 - ₹372.92 | -60.0% | EBITDA: ₹190.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹339.02 | ₹271.22 - ₹406.82 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹254.26 | ₹228.83 - ₹279.69 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹254.26 | ₹228.83 - ₹279.69 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹423.77 | ₹381.39 - ₹466.15 | -50.0% | ROE: 13.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹313.49 | ₹282.14 - ₹344.84 | -63.0% | EPS: ₹18.38, BVPS: ₹237.65 |
KSHINTL Intrinsic Value vs Market Price — All Valuation Models
KSH International fair value range ₹238–₹731 vs current market price ₹847.55 across 9 valuation models. For current market price and key ratios, visit KSH International stock price NSE.
KSHINTL Intrinsic Value Analysis — Undervalued or Overvalued?
KSH International median intrinsic value ₹313.49, current price ₹847.55 — Trading Above Calculated Value by 63.0%, margin of safety -100.0%.
What is the intrinsic value of KSHINTL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of KSH International (KSHINTL) is ₹313.49 (median value). With the current market price of ₹847.55, this represents a -63.0% variance from our estimated fair value.
The valuation range spans from ₹237.65 to ₹731.06, indicating ₹237.65 - ₹731.06.
Is KSHINTL undervalued or overvalued?
Based on our multi-method analysis, KSH International (KSHINTL) appears to be trading above calculated value by approximately 63.0%.
KSHINTL Financial Health — Key Ratios vs Industry Benchmarks
KSH International 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 | 23.39 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 13.9% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.35x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
KSHINTL Cash Flow Quality — Operating & Free Cash Flow
KSH International 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 | ₹-10 Cr | ₹-69 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-17 Cr | ₹-37 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹62 Cr | ₹52 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-44 Cr | ₹-51 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |