Pasupati Spinning & Weaving Mills Intrinsic Value
PASUSPG Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹14.40 | ₹11.52 - ₹17.28 | -58.5% | EPS: ₹1.20, Sector P/E: 12x |
| Book Value Method | asset | ₹35.56 | ₹32.00 - ₹39.12 | +2.5% | Book Value/Share: ₹35.56, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹69.38 | ₹62.44 - ₹76.32 | +100.0% | Revenue/Share: ₹111.11, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹52.56 | ₹47.30 - ₹57.82 | +51.5% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹41.26 | ₹33.01 - ₹49.51 | +18.9% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹19.20 | ₹17.28 - ₹21.12 | -44.7% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹10.41 | ₹9.37 - ₹11.45 | -70.0% | Revenue Growth: -0.7%, Adj P/E: 8.0x |
| Graham Defensive Method | conservative | ₹30.98 | ₹27.88 - ₹34.08 | -10.7% | EPS: ₹1.20, BVPS: ₹35.56 |
Want to compare with current market value? Check PASUSPG share price latest .
Valuation Comparison Chart
PASUSPG Intrinsic Value Analysis
What is the intrinsic value of PASUSPG?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Pasupati Spinning & Weaving Mills (PASUSPG) is ₹35.56 (median value). With the current market price of ₹34.69, this represents a +2.5% variance from our estimated fair value.
The valuation range spans from ₹10.41 to ₹69.38, indicating ₹10.41 - ₹69.38.
Is PASUSPG undervalued or overvalued?
Based on our multi-method analysis, Pasupati Spinning & Weaving Mills (PASUSPG) appears to be trading near calculated value by approximately 2.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 6.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 3.31 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 3.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.94x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Pasupati Spinning & Weaving Mills
Additional stock information and data for PASUSPG
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹4 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹6 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹7 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-7 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |