Naperol Investments Intrinsic Value
NAPEROL • Financial Services
Current Stock Price
₹499.25
Primary Intrinsic Value
₹886.56
Market Cap
₹299.6 Cr
+33.5%
Upside
Median Value
₹666.67
Value Range
₹200 - ₹1498
Assessment
Trading Below Calculated Value
Safety Margin
25.1%
NAPEROL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹886.56 | ₹709.25 - ₹1063.87 | +77.6% | EPS: ₹73.88, Sector P/E: 12x |
| Book Value Method | asset | ₹1214.67 | ₹1093.20 - ₹1336.14 | +143.3% | Book Value/Share: ₹1518.33, P/B: 0.8x |
| Revenue Multiple Method | revenue | ₹600.00 | ₹540.00 - ₹660.00 | +20.2% | Revenue/Share: ₹600.00, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹666.67 | ₹600.00 - ₹733.34 | +33.5% | EBITDA: ₹80.00Cr, EV/EBITDA: 5x |
| Simple DCF (5Y) | dcf | ₹199.70 | ₹159.76 - ₹239.64 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹472.83 | ₹425.55 - ₹520.11 | -5.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹608.77 | ₹547.89 - ₹669.65 | +21.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹1497.75 | ₹1347.98 - ₹1647.53 | +200.0% | EPS: ₹73.88, BVPS: ₹1518.33 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
NAPEROL Intrinsic Value Analysis
What is the intrinsic value of NAPEROL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Naperol Investments (NAPEROL) is ₹666.67 (median value). With the current market price of ₹499.25, this represents a +33.5% variance from our estimated fair value.
The valuation range spans from ₹199.70 to ₹1497.75, indicating ₹199.70 - ₹1497.75.
Is NAPEROL undervalued or overvalued?
Based on our multi-method analysis, Naperol Investments (NAPEROL) appears to be trading below calculated value by approximately 33.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.55 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 4.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 21.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.34x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Naperol Investments
Additional stock information and data for NAPEROL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2022 | ₹9 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹61 Cr | ₹58 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹16 Cr | ₹-4 Cr | Positive Operating Cash Flow | 6/10 |
| March 2019 | ₹148 Cr | ₹61 Cr | Positive Free Cash Flow | 7/10 |
| March 2018 | ₹95 Cr | ₹67 Cr | Positive Free Cash Flow | 8/10 |