Ok Play Intrinsic Value
Ok Play (OKPLA) median intrinsic value is ₹12.80 from 4 valuation models (range ₹10–₹13), vs current price ₹5.12 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. For current market price and key ratios, visit OKPLA stock overview.
OKPLA Valuation Methods Summary — DCF, Graham Number & P/E
Ok Play intrinsic value across 4 models vs current price ₹5.12 — upside/downside and value range per method. Browse Ok Play financial data for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹12.80 | ₹11.52 - ₹14.08 | +150.0% | Book Value/Share: ₹44.17, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹10.24 | ₹9.22 - ₹11.26 | +100.0% | Revenue/Share: ₹43.33, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹10.24 | ₹9.22 - ₹11.26 | +100.0% | EBITDA: ₹20.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹12.80 | ₹10.24 - ₹15.36 | +150.0% | CF Growth: 5.0%, Discount: 15% |
OKPLA Intrinsic Value vs Market Price — All Valuation Models
Ok Play fair value range ₹10–₹13 vs current market price ₹5.12 across 4 valuation models. Compare with OKPLA stock valuation models to assess whether the stock is under or overvalued.
OKPLA Intrinsic Value Analysis — Undervalued or Overvalued?
Ok Play median intrinsic value ₹12.80, current price ₹5.12 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
What is the intrinsic value of OKPLA?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Ok Play (OKPLA) is ₹12.80 (median value). With the current market price of ₹5.12, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹10.24 to ₹12.80, indicating ₹10.24 - ₹12.80.
Is OKPLA undervalued or overvalued?
Based on our multi-method analysis, Ok Play (OKPLA) appears to be trading below calculated value by approximately 150.0%.
OKPLA Financial Health — Key Ratios vs Industry Benchmarks
Ok Play 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 | 2.41 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -7.5% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.41x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
OKPLA Cash Flow Quality — Operating & Free Cash Flow
Ok Play 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 2025 | ₹29 Cr | ₹-3 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹11 Cr | ₹-5 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹20 Cr | ₹16 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹7 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹30 Cr | ₹24 Cr | Positive Free Cash Flow | 8/10 |