Patel Integrated Logistic Intrinsic Value

PATINTLOG • Logistics & Cargo
Current Stock Price
₹13.28
Primary Intrinsic Value
₹33.20
Market Cap
₹22.6 Cr
+150.0% Upside
Median Value
₹33.20
Value Range
₹33 - ₹33
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

PATINTLOG Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹33.20 ₹29.88 - ₹36.52 +150.0% Book Value/Share: ₹74.71, P/B: 1.0x
Simple DCF (5Y) dcf ₹32.77 ₹26.22 - ₹39.32 +146.8% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

PATINTLOG Intrinsic Value Analysis

What is the intrinsic value of PATINTLOG?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Patel Integrated Logistic (PATINTLOG) is ₹33.20 (median value). With the current market price of ₹13.28, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹32.77 to ₹33.20, indicating ₹32.77 - ₹33.20.

Is PATINTLOG undervalued or overvalued?

Based on our multi-method analysis, Patel Integrated Logistic (PATINTLOG) appears to be trading below calculated value by approximately 150.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 5.73 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.80 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2018 ₹6 Cr ₹0 Cr Positive Operating Cash Flow 6/10
March 2017 ₹15 Cr ₹6 Cr Positive Free Cash Flow 7/10