Paisalo Digital Intrinsic Value

PAISALO • Financial Services
Current Stock Price
₹32.98
Primary Intrinsic Value
₹27.36
Market Cap
₹296.8 Cr
+100.0% Upside
Median Value
₹65.96
Value Range
₹15 - ₹94
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

PAISALO Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹27.36 ₹21.89 - ₹32.83 -17.0% EPS: ₹2.28, Sector P/E: 12x
Book Value Method asset ₹82.45 ₹74.20 - ₹90.70 +150.0% Book Value/Share: ₹170.56, P/B: 0.8x
Revenue Multiple Method revenue ₹65.96 ₹59.36 - ₹72.56 +100.0% Revenue/Share: ₹99.56, P/S: 1.0x
EBITDA Multiple Method earnings ₹65.96 ₹59.36 - ₹72.56 +100.0% EBITDA: ₹676.00Cr, EV/EBITDA: 5x
PEG Ratio Method growth ₹14.59 ₹13.13 - ₹16.05 -55.8% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹18.79 ₹16.91 - ₹20.67 -43.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹65.96 ₹59.36 - ₹72.56 +100.0% ROE: 13.6%, P/E Multiple: 12x
Graham Defensive Method conservative ₹93.54 ₹84.19 - ₹102.89 +183.6% EPS: ₹2.28, BVPS: ₹170.56
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

PAISALO Intrinsic Value Analysis

What is the intrinsic value of PAISALO?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Paisalo Digital (PAISALO) is ₹65.96 (median value). With the current market price of ₹32.98, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹14.59 to ₹93.54, indicating ₹14.59 - ₹93.54.

Is PAISALO undervalued or overvalued?

Based on our multi-method analysis, Paisalo Digital (PAISALO) appears to be trading below calculated value by approximately 100.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.07 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Return on Equity 13.6% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 75.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.17x 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 ₹-842 Cr ₹-849 Cr Negative Cash Flow 3/10
March 2024 ₹-570 Cr ₹-570 Cr Negative Cash Flow 3/10
March 2023 ₹-452 Cr ₹-455 Cr Negative Cash Flow 3/10
March 2022 ₹-396 Cr ₹-398 Cr Negative Cash Flow 3/10
March 2021 ₹-98 Cr ₹-98 Cr Negative Cash Flow 3/10