Optiemus Infracom Intrinsic Value
Optiemus Infracom (OPTIEMUS) median intrinsic value is ₹126.12 from 9 valuation models (range ₹84–₹210), vs current price ₹420.40 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Also explore OPTIEMUS price movement history to track price trends across different timeframes.
OPTIEMUS Valuation Methods Summary — DCF, Graham Number & P/E
Optiemus Infracom intrinsic value across 9 models vs current price ₹420.40 — upside/downside and value range per method. Browse OPTIEMUS cash flow statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹126.12 | ₹100.90 - ₹151.34 | -70.0% | EPS: ₹7.68, Sector P/E: 12x |
| Book Value Method | asset | ₹84.08 | ₹75.67 - ₹92.49 | -80.0% | Book Value/Share: ₹79.66, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹154.85 | ₹139.37 - ₹170.34 | -63.2% | Revenue/Share: ₹193.56, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹168.16 | ₹151.34 - ₹184.98 | -60.0% | EBITDA: ₹144.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹168.16 | ₹134.53 - ₹201.79 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹126.12 | ₹113.51 - ₹138.73 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹126.12 | ₹113.51 - ₹138.73 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹210.20 | ₹189.18 - ₹231.22 | -50.0% | ROE: 9.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹126.12 | ₹113.51 - ₹138.73 | -70.0% | EPS: ₹7.68, BVPS: ₹79.66 |
OPTIEMUS Intrinsic Value vs Market Price — All Valuation Models
Optiemus Infracom fair value range ₹84–₹210 vs current market price ₹420.40 across 9 valuation models. For current market price and key ratios, visit Optiemus Infracom stock price NSE.
OPTIEMUS Intrinsic Value Analysis — Undervalued or Overvalued?
Optiemus Infracom median intrinsic value ₹126.12, current price ₹420.40 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
What is the intrinsic value of OPTIEMUS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Optiemus Infracom (OPTIEMUS) is ₹126.12 (median value). With the current market price of ₹420.40, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹84.08 to ₹210.20, indicating ₹84.08 - ₹210.20.
Is OPTIEMUS undervalued or overvalued?
Based on our multi-method analysis, Optiemus Infracom (OPTIEMUS) appears to be trading above calculated value by approximately 70.0%.
OPTIEMUS Financial Health — Key Ratios vs Industry Benchmarks
Optiemus Infracom 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 | 7.81 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 9.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.09x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
OPTIEMUS Cash Flow Quality — Operating & Free Cash Flow
Optiemus Infracom 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 | ₹-13 Cr | ₹-39 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹40 Cr | ₹15 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹1 Cr | ₹-40 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹28 Cr | ₹28 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-56 Cr | ₹-56 Cr | Negative Cash Flow | 3/10 |