Modella Woollens Intrinsic Value

MODWOOL • Commercial Services
Current Stock Price
₹61.79
Primary Intrinsic Value
₹154.47
Market Cap
₹6.2 Cr
+150.0% Upside
Median Value
₹154.47
Value Range
₹154 - ₹154
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

MODWOOL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Simple DCF (5Y) dcf ₹154.47 ₹123.58 - ₹185.36 +150.0% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

MODWOOL Intrinsic Value Analysis

What is the intrinsic value of MODWOOL?

Based on our comprehensive analysis using 1 different valuation methods, the estimated intrinsic value of Modella Woollens (MODWOOL) is ₹154.47 (median value). With the current market price of ₹61.79, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹154.47 to ₹154.47, indicating ₹154.47 - ₹154.47.

Is MODWOOL undervalued or overvalued?

Based on our multi-method analysis, Modella Woollens (MODWOOL) appears to be trading below calculated value by approximately 150.0%.

Cash Flow Quality Analysis

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