Mamaearth Intrinsic Value
Mamaearth (HONASA) median intrinsic value is ₹157.96 from 9 valuation models (range ₹109–₹240), vs current price ₹479.55 — -67.1% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit HONASA share price screener.
HONASA Valuation Methods Summary — DCF, Graham Number & P/E
Mamaearth intrinsic value across 9 models vs current price ₹479.55 — upside/downside and value range per method. See HONASA book value comparison to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹213.00 | ₹170.40 - ₹255.60 | -55.6% | EPS: ₹8.52, Sector P/E: 25x |
| Book Value Method | asset | ₹108.62 | ₹97.76 - ₹119.48 | -77.3% | Book Value/Share: ₹43.45, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹143.87 | ₹129.48 - ₹158.26 | -70.0% | Revenue/Share: ₹83.20, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹191.82 | ₹172.64 - ₹211.00 | -60.0% | EBITDA: ₹384.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹191.82 | ₹153.46 - ₹230.18 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹143.87 | ₹129.48 - ₹158.26 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹157.96 | ₹142.16 - ₹173.76 | -67.1% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹239.78 | ₹215.80 - ₹263.76 | -50.0% | ROE: 19.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹143.87 | ₹129.48 - ₹158.26 | -70.0% | EPS: ₹8.52, BVPS: ₹43.45 |
HONASA Intrinsic Value vs Market Price — All Valuation Models
Mamaearth fair value range ₹109–₹240 vs current market price ₹479.55 across 9 valuation models. Check HONASA market capitalization to track the company's total market size over time.
HONASA Intrinsic Value Analysis — Undervalued or Overvalued?
Mamaearth median intrinsic value ₹157.96, current price ₹479.55 — Trading Above Calculated Value by 67.1%, margin of safety -100.0%.
What is the intrinsic value of HONASA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Mamaearth (HONASA) is ₹157.96 (median value). With the current market price of ₹479.55, this represents a -67.1% variance from our estimated fair value.
The valuation range spans from ₹108.62 to ₹239.78, indicating ₹108.62 - ₹239.78.
Is HONASA undervalued or overvalued?
Based on our multi-method analysis, Mamaearth (HONASA) appears to be trading above calculated value by approximately 67.1%.
HONASA Financial Health — Key Ratios vs Industry Benchmarks
Mamaearth 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 | 8.56 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 19.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.29x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HONASA Cash Flow Quality — Operating & Free Cash Flow
Mamaearth 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 | ₹102 Cr | ₹30 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹235 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹-52 Cr | ₹-52 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹45 Cr | ₹-208 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹30 Cr | ₹20 Cr | Positive Free Cash Flow | 8/10 |