Omaxe Intrinsic Value

OMAXE • Realty
Current Stock Price
₹78.61
Primary Intrinsic Value
₹60.50
Market Cap
₹1439 Cr
+150.0% Upside
Median Value
₹196.53
Value Range
₹61 - ₹197
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

OMAXE Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Revenue Multiple Method revenue ₹60.50 ₹54.45 - ₹66.55 -23.0% Revenue/Share: ₹75.63, P/S: 0.8x
Simple DCF (5Y) dcf ₹196.53 ₹157.22 - ₹235.84 +150.0% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

OMAXE Intrinsic Value Analysis

What is the intrinsic value of OMAXE?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Omaxe (OMAXE) is ₹196.53 (median value). With the current market price of ₹78.61, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹60.50 to ₹196.53, indicating ₹60.50 - ₹196.53.

Is OMAXE undervalued or overvalued?

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

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 11.84 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 338.8% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin -53.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.09x 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 ₹1,007 Cr ₹944 Cr Positive Free Cash Flow 8/10
March 2024 ₹987 Cr ₹955 Cr Positive Free Cash Flow 8/10
March 2023 ₹469 Cr ₹398 Cr Positive Free Cash Flow 8/10
March 2022 ₹783 Cr ₹772 Cr Positive Free Cash Flow 8/10
March 2021 ₹566 Cr ₹566 Cr Positive Free Cash Flow 8/10