Orient Bell Intrinsic Value

ORIENTBELL • Consumer Goods
Current Stock Price
₹276.85
Primary Intrinsic Value
₹217.00
Market Cap
₹415.3 Cr
-0.3% Downside
Median Value
₹276.07
Value Range
₹83 - ₹554
Assessment
Trading Near Calculated Value
Safety Margin
-0.3%

ORIENTBELL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹217.00 ₹173.60 - ₹260.40 -21.6% EPS: ₹8.68, Sector P/E: 25x
Book Value Method asset ₹526.67 ₹474.00 - ₹579.34 +90.2% Book Value/Share: ₹210.67, P/B: 2.5x
Revenue Multiple Method revenue ₹553.70 ₹498.33 - ₹609.07 +100.0% Revenue/Share: ₹440.00, P/S: 1.5x
EBITDA Multiple Method earnings ₹276.07 ₹248.46 - ₹303.68 -0.3% EBITDA: ₹36.00Cr, EV/EBITDA: 12x
Simple DCF (5Y) dcf ₹296.62 ₹237.30 - ₹355.94 +7.1% CF Growth: 14.8%, Discount: 15%
PEG Ratio Method growth ₹83.06 ₹74.75 - ₹91.37 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹160.93 ₹144.84 - ₹177.02 -41.9% Revenue Growth: 6.0%, Adj P/E: 18.5x
Graham Defensive Method conservative ₹202.84 ₹182.56 - ₹223.12 -26.7% EPS: ₹8.68, BVPS: ₹210.67
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

ORIENTBELL Intrinsic Value Analysis

What is the intrinsic value of ORIENTBELL?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Orient Bell (ORIENTBELL) is ₹276.07 (median value). With the current market price of ₹276.85, this represents a -0.3% variance from our estimated fair value.

The valuation range spans from ₹83.06 to ₹553.70, indicating ₹83.06 - ₹553.70.

Is ORIENTBELL undervalued or overvalued?

Based on our multi-method analysis, Orient Bell (ORIENTBELL) appears to be trading near calculated value by approximately 0.3%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 3.71 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.68 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 3.8% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 5.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.25x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹33 Cr ₹29 Cr Positive Free Cash Flow 8/10
March 2024 ₹40 Cr ₹9 Cr Positive Free Cash Flow 7/10
March 2023 ₹34 Cr ₹24 Cr Positive Free Cash Flow 8/10
March 2022 ₹44 Cr ₹38 Cr Positive Free Cash Flow 8/10
March 2021 ₹19 Cr ₹19 Cr Positive Free Cash Flow 8/10