Mangalam Seeds Intrinsic Value
MSL • FMCG
Current Stock Price
₹115.50
Primary Intrinsic Value
₹78.24
Market Cap
₹127.0 Cr
-37.0%
Downside
Median Value
₹72.73
Value Range
₹42 - ₹105
Assessment
Trading Above Calculated Value
Safety Margin
-58.8%
MSL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹78.24 | ₹62.59 - ₹93.89 | -32.3% | EPS: ₹6.52, Sector P/E: 12x |
| Book Value Method | asset | ₹74.55 | ₹67.09 - ₹82.01 | -35.5% | Book Value/Share: ₹74.55, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹52.36 | ₹47.12 - ₹57.60 | -54.7% | Revenue/Share: ₹65.45, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹84.91 | ₹76.42 - ₹93.40 | -26.5% | EBITDA: ₹16.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹46.20 | ₹36.96 - ₹55.44 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹41.73 | ₹37.56 - ₹45.90 | -63.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹53.72 | ₹48.35 - ₹59.09 | -53.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹72.73 | ₹65.46 - ₹80.00 | -37.0% | ROE: 9.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹104.57 | ₹94.11 - ₹115.03 | -9.5% | EPS: ₹6.52, BVPS: ₹74.55 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
MSL Intrinsic Value Analysis
What is the intrinsic value of MSL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Mangalam Seeds (MSL) is ₹72.73 (median value). With the current market price of ₹115.50, this represents a -37.0% variance from our estimated fair value.
The valuation range spans from ₹41.73 to ₹104.57, indicating ₹41.73 - ₹104.57.
Is MSL undervalued or overvalued?
Based on our multi-method analysis, Mangalam Seeds (MSL) appears to be trading above calculated value by approximately 37.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.91 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.96 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 9.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 22.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.45x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Mangalam Seeds
Additional stock information and data for MSL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹0 Cr | ₹-5 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-1 Cr | ₹-17 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹5 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-2 Cr | ₹-4 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹8 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |