Mindspace Business Parks REIT Intrinsic Value
MINDSPACE Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹138.40 | ₹110.72 - ₹166.08 | -70.0% | EPS: ₹7.28, Sector P/E: 12x |
| Book Value Method | asset | ₹92.27 | ₹83.04 - ₹101.50 | -80.0% | Book Value/Share: ₹8.93, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹138.40 | ₹124.56 - ₹152.24 | -70.0% | Revenue/Share: ₹1.92, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹184.53 | ₹166.08 - ₹202.98 | -60.0% | EBITDA: ₹2220.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹184.53 | ₹147.62 - ₹221.44 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹138.40 | ₹124.56 - ₹152.24 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹138.40 | ₹124.56 - ₹152.24 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹138.40 | ₹124.56 - ₹152.24 | -70.0% | EPS: ₹7.28, BVPS: ₹8.93 |
Want to compare with current market value? Check MINDSPACE share price latest .
Valuation Comparison Chart
MINDSPACE Intrinsic Value Analysis
What is the intrinsic value of MINDSPACE?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Mindspace Business Parks REIT (MINDSPACE) is ₹138.40 (median value). With the current market price of ₹461.33, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹92.27 to ₹184.53, indicating ₹92.27 - ₹184.53.
Is MINDSPACE undervalued or overvalued?
Based on our multi-method analysis, Mindspace Business Parks REIT (MINDSPACE) appears to be trading above calculated value by approximately 70.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.13 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 3.4% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 69.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.12x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Mindspace Business Parks REIT
Additional stock information and data for MINDSPACE
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹2,017 Cr | ₹1,267 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹1,527 Cr | ₹798 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1,393 Cr | ₹1,018 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1,162 Cr | ₹934 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹798 Cr | ₹798 Cr | Positive Free Cash Flow | 8/10 |