Pasupati Spinning & Weaving Mills Intrinsic Value
Pasupati Spinning & Weaving Mills (PASUSPG) median intrinsic value is ₹35.56 from 8 valuation models (range ₹8–₹57), vs current price ₹28.25 — +25.9% upside (Trading Below Calculated Value), margin of safety 20.6%. Also explore PASUSPG share price history to track price trends across different timeframes.
PASUSPG Valuation Methods Summary — DCF, Graham Number & P/E
Pasupati Spinning & Weaving Mills intrinsic value across 8 models vs current price ₹28.25 — upside/downside and value range per method. Browse Pasupati Spinning & Weaving Mi annual reports for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹12.00 | ₹9.60 - ₹14.40 | -57.5% | EPS: ₹1.00, Sector P/E: 12x |
| Book Value Method | asset | ₹35.56 | ₹32.00 - ₹39.12 | +25.9% | Book Value/Share: ₹35.56, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹56.50 | ₹50.85 - ₹62.15 | +100.0% | Revenue/Share: ₹112.22, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹53.33 | ₹48.00 - ₹58.66 | +88.8% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹41.26 | ₹33.01 - ₹49.51 | +46.1% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹16.00 | ₹14.40 - ₹17.60 | -43.4% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹8.47 | ₹7.62 - ₹9.32 | -70.0% | Revenue Growth: -0.5%, Adj P/E: 8.0x |
| Graham Defensive Method | conservative | ₹28.28 | ₹25.45 - ₹31.11 | +0.1% | EPS: ₹1.00, BVPS: ₹35.56 |
PASUSPG Intrinsic Value vs Market Price — All Valuation Models
Pasupati Spinning & Weaving Mills fair value range ₹8–₹57 vs current market price ₹28.25 across 8 valuation models. For current market price and key ratios, visit PASUSPG stock price BSE.
PASUSPG Intrinsic Value Analysis — Undervalued or Overvalued?
Pasupati Spinning & Weaving Mills median intrinsic value ₹35.56, current price ₹28.25 — Trading Below Calculated Value by 25.9%, margin of safety 20.6%.
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 ₹28.25, this represents a +25.9% variance from our estimated fair value.
The valuation range spans from ₹8.47 to ₹56.50, indicating ₹8.47 - ₹56.50.
Is PASUSPG undervalued or overvalued?
Based on our multi-method analysis, Pasupati Spinning & Weaving Mills (PASUSPG) appears to be trading below calculated value by approximately 25.9%.
PASUSPG Financial Health — Key Ratios vs Industry Benchmarks
Pasupati Spinning & Weaving Mills 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 | 6.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 3.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.95x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
PASUSPG Cash Flow Quality — Operating & Free Cash Flow
Pasupati Spinning & Weaving Mills 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 | ₹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 |