Lactose Intrinsic Value

LACTOSE • Healthcare
Current Stock Price
₹102.00
Primary Intrinsic Value
₹79.20
Market Cap
₹132.6 Cr
-22.4% Downside
Median Value
₹79.20
Value Range
₹42 - ₹204
Assessment
Trading Above Calculated Value
Safety Margin
-28.8%

LACTOSE Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹79.20 ₹63.36 - ₹95.04 -22.4% EPS: ₹3.60, Sector P/E: 22x
Book Value Method asset ₹90.77 ₹81.69 - ₹99.85 -11.0% Book Value/Share: ₹45.38, P/B: 2.0x
Revenue Multiple Method revenue ₹204.00 ₹183.60 - ₹224.40 +100.0% Revenue/Share: ₹106.92, P/S: 2.0x
EBITDA Multiple Method earnings ₹134.73 ₹121.26 - ₹148.20 +32.1% EBITDA: ₹18.00Cr, EV/EBITDA: 10x
Simple DCF (5Y) dcf ₹94.04 ₹75.23 - ₹112.85 -7.8% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹41.54 ₹37.39 - ₹45.69 -59.3% EPS Growth: 14.4%, Fair P/E: 11.5x
Growth Adjusted P/E growth ₹58.05 ₹52.24 - ₹63.86 -43.1% Revenue Growth: 15.0%, Adj P/E: 16.1x
ROE Based Valuation profitability ₹51.00 ₹45.90 - ₹56.10 -50.0% ROE: 8.5%, P/E Multiple: 10x
Graham Defensive Method conservative ₹60.63 ₹54.57 - ₹66.69 -40.6% EPS: ₹3.60, BVPS: ₹45.38
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

LACTOSE Intrinsic Value Analysis

What is the intrinsic value of LACTOSE?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Lactose (LACTOSE) is ₹79.20 (median value). With the current market price of ₹102.00, this represents a -22.4% variance from our estimated fair value.

The valuation range spans from ₹41.54 to ₹204.00, indicating ₹41.54 - ₹204.00.

Is LACTOSE undervalued or overvalued?

Based on our multi-method analysis, Lactose (LACTOSE) appears to be trading above calculated value by approximately 22.4%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 1.90 Industry Standard: 2.0+ Above 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio 2.27 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 8.5% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 12.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 1.04x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹0 Cr ₹-8 Cr Negative Cash Flow 3/10
March 2024 ₹9 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2023 ₹8 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2022 ₹9 Cr ₹9 Cr Positive Free Cash Flow 8/10
March 2021 ₹2 Cr ₹-1 Cr Positive Operating Cash Flow 6/10