La Opala RG Intrinsic Value
La Opala RG (LAOPALA) median intrinsic value is ₹264.79 from 9 valuation models (range ₹55–₹461), vs current price ₹184.35 — +43.6% upside (Trading Below Calculated Value), margin of safety 30.4%. For current market price and key ratios, visit LAOPALA stock price BSE.
LAOPALA Valuation Methods Summary — DCF, Graham Number & P/E
La Opala RG intrinsic value across 9 models vs current price ₹184.35 — upside/downside and value range per method. Analyse LAOPALA shareholder distribution to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹208.00 | ₹166.40 - ₹249.60 | +12.8% | EPS: ₹8.32, Sector P/E: 25x |
| Book Value Method | asset | ₹460.88 | ₹414.79 - ₹506.97 | +150.0% | Book Value/Share: ₹374.55, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹210.68 | ₹189.61 - ₹231.75 | +14.3% | Revenue/Share: ₹140.45, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹368.70 | ₹331.83 - ₹405.57 | +100.0% | EBITDA: ₹114.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹460.88 | ₹368.70 - ₹553.06 | +150.0% | CF Growth: 7.8%, Discount: 15% |
| PEG Ratio Method | growth | ₹55.30 | ₹49.77 - ₹60.83 | -70.0% | EPS Growth: 1.4%, Fair P/E: 1.1x |
| Growth Adjusted P/E | growth | ₹147.88 | ₹133.09 - ₹162.67 | -19.8% | Revenue Growth: -2.5%, Adj P/E: 17.8x |
| ROE Based Valuation | profitability | ₹368.70 | ₹331.83 - ₹405.57 | +100.0% | ROE: 11.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹264.79 | ₹238.31 - ₹291.27 | +43.6% | EPS: ₹8.32, BVPS: ₹374.55 |
LAOPALA Intrinsic Value vs Market Price — All Valuation Models
La Opala RG fair value range ₹55–₹461 vs current market price ₹184.35 across 9 valuation models. Read LAOPALA dividend track record for the complete payout history and dividend yield track record.
LAOPALA Intrinsic Value Analysis — Undervalued or Overvalued?
La Opala RG median intrinsic value ₹264.79, current price ₹184.35 — Trading Below Calculated Value by 43.6%, margin of safety 30.4%.
What is the intrinsic value of LAOPALA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of La Opala RG (LAOPALA) is ₹264.79 (median value). With the current market price of ₹184.35, this represents a +43.6% variance from our estimated fair value.
The valuation range spans from ₹55.30 to ₹460.88, indicating ₹55.30 - ₹460.88.
Is LAOPALA undervalued or overvalued?
Based on our multi-method analysis, La Opala RG (LAOPALA) appears to be trading below calculated value by approximately 43.6%.
LAOPALA Financial Health — Key Ratios vs Industry Benchmarks
La Opala RG 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 | 14.28 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.5% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 37.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.34x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
LAOPALA Cash Flow Quality — Operating & Free Cash Flow
La Opala RG 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 | ₹112 Cr | ₹112 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹68 Cr | ₹56 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹109 Cr | ₹75 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹99 Cr | ₹62 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹83 Cr | ₹44 Cr | Positive Free Cash Flow | 8/10 |