KSH International Intrinsic Value
KSH International (KSHINTL) median intrinsic value is ₹208.20 from 9 valuation models (range ₹139–₹746), vs current price ₹694.00 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit KSH International stock price NSE.
KSHINTL Valuation Methods Summary — DCF, Graham Number & P/E
KSH International intrinsic value across 9 models vs current price ₹694.00 — upside/downside and value range per method. Browse KSHINTL annual financials for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹208.20 | ₹166.56 - ₹249.84 | -70.0% | EPS: ₹16.50, Sector P/E: 12x |
| Book Value Method | asset | ₹138.80 | ₹124.92 - ₹152.68 | -80.0% | Book Value/Share: ₹106.79, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹746.00 | ₹671.40 - ₹820.60 | +7.5% | Revenue/Share: ₹932.50, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹394.29 | ₹354.86 - ₹433.72 | -43.2% | EBITDA: ₹184.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹300.77 | ₹240.62 - ₹360.92 | -56.7% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹208.20 | ₹187.38 - ₹229.02 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹208.20 | ₹187.38 - ₹229.02 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹537.14 | ₹483.43 - ₹590.85 | -22.6% | ROE: 31.4%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹208.20 | ₹187.38 - ₹229.02 | -70.0% | EPS: ₹16.50, BVPS: ₹106.79 |
KSHINTL Intrinsic Value vs Market Price — All Valuation Models
KSH International fair value range ₹139–₹746 vs current market price ₹694.00 across 9 valuation models. Also explore KSH International stock price data download to track price trends across different timeframes.
KSHINTL Intrinsic Value Analysis — Undervalued or Overvalued?
KSH International median intrinsic value ₹208.20, current price ₹694.00 — Trading Above Calculated Value by 70.0%, 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 ₹208.20 (median value). With the current market price of ₹694.00, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹138.80 to ₹746.00, indicating ₹138.80 - ₹746.00.
Is KSHINTL undervalued or overvalued?
Based on our multi-method analysis, KSH International (KSHINTL) appears to be trading above calculated value by approximately 70.0%.
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 | 3.77 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 31.4% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 3.50x | 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 |