Narmada Gelatines Intrinsic Value
Narmada Gelatines (SHAWGELTIN) median intrinsic value is ₹375.41 from 9 valuation models (range ₹198–₹719), vs current price ₹359.55 — +4.4% upside (Trading Near Calculated Value), margin of safety 4.2%. For current market price and key ratios, visit Narmada Gelatines stock price NSE .
SHAWGELTIN Valuation Methods Summary — DCF, Graham Number & P/E
Narmada Gelatines intrinsic value across 9 models vs current price ₹359.55 — upside/downside and value range per method. Browse SHAWGELTIN income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹546.72 | ₹437.38 - ₹656.06 | +52.1% | EPS: ₹45.56, Sector P/E: 12x |
| Book Value Method | asset | ₹198.33 | ₹178.50 - ₹218.16 | -44.8% | Book Value/Share: ₹198.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹277.33 | ₹249.60 - ₹305.06 | -22.9% | Revenue/Share: ₹346.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹392.50 | ₹353.25 - ₹431.75 | +9.2% | EBITDA: ₹40.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹339.58 | ₹271.66 - ₹407.50 | -5.6% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹291.58 | ₹262.42 - ₹320.74 | -18.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹375.41 | ₹337.87 - ₹412.95 | +4.4% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹719.10 | ₹647.19 - ₹791.01 | +100.0% | ROE: 23.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹396.67 | ₹357.00 - ₹436.34 | +10.3% | EPS: ₹45.56, BVPS: ₹198.33 |
SHAWGELTIN Intrinsic Value vs Market Price — All Valuation Models
Narmada Gelatines fair value range ₹198–₹719 vs current market price ₹359.55 across 9 valuation models. Compare with SHAWGELTIN intrinsic value calculation to assess whether the stock is under or overvalued.
SHAWGELTIN Intrinsic Value Analysis — Undervalued or Overvalued?
Narmada Gelatines median intrinsic value ₹375.41, current price ₹359.55 — Trading Near Calculated Value by 4.4%, margin of safety 4.2%.
What is the intrinsic value of SHAWGELTIN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Narmada Gelatines (SHAWGELTIN) is ₹375.41 (median value). With the current market price of ₹359.55, this represents a +4.4% variance from our estimated fair value.
The valuation range spans from ₹198.33 to ₹719.10, indicating ₹198.33 - ₹719.10.
Is SHAWGELTIN undervalued or overvalued?
Based on our multi-method analysis, Narmada Gelatines (SHAWGELTIN) appears to be trading near calculated value by approximately 4.4%.
SHAWGELTIN Financial Health — Key Ratios vs Industry Benchmarks
Narmada Gelatines 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 | 7.60 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.34 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 23.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 18.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.31x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
SHAWGELTIN Cash Flow Quality — Operating & Free Cash Flow
Narmada Gelatines 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 2024 | ₹15 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹14 Cr | ₹14 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹5 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |