Modern Shares & Stockbrokers Intrinsic Value

MODRNSH • Financial Services
Current Stock Price
₹38.25
Primary Intrinsic Value
₹11.47
Market Cap
₹11.5 Cr
-65.2% Downside
Median Value
₹13.33
Value Range
₹11 - ₹35
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

MODRNSH Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹11.47 ₹9.18 - ₹13.76 -70.0% EPS: ₹0.50, Sector P/E: 12x
Book Value Method asset ₹34.67 ₹31.20 - ₹38.14 -9.4% Book Value/Share: ₹43.33, P/B: 0.8x
Revenue Multiple Method revenue ₹13.33 ₹12.00 - ₹14.66 -65.2% Revenue/Share: ₹13.33, P/S: 1.0x
EBITDA Multiple Method earnings ₹16.67 ₹15.00 - ₹18.34 -56.4% EBITDA: ₹1.00Cr, EV/EBITDA: 5x
PEG Ratio Method growth ₹11.47 ₹10.32 - ₹12.62 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹11.47 ₹10.32 - ₹12.62 -70.0% Revenue Growth: 7.5%, Adj P/E: 8.3x
Graham Defensive Method conservative ₹22.08 ₹19.87 - ₹24.29 -42.3% EPS: ₹0.50, BVPS: ₹43.33
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

MODRNSH Intrinsic Value Analysis

What is the intrinsic value of MODRNSH?

Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Modern Shares & Stockbrokers (MODRNSH) is ₹13.33 (median value). With the current market price of ₹38.25, this represents a -65.2% variance from our estimated fair value.

The valuation range spans from ₹11.47 to ₹34.67, indicating ₹11.47 - ₹34.67.

Is MODRNSH undervalued or overvalued?

Based on our multi-method analysis, Modern Shares & Stockbrokers (MODRNSH) appears to be trading above calculated value by approximately 65.2%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.31 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin 13.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.24x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

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 Negative Cash Flow 3/10
March 2021 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10