Pee Cee Cosma Sope Intrinsic Value

PCCOSMA • Consumer Goods
Current Stock Price
₹363.30
Primary Intrinsic Value
₹550.00
Market Cap
₹109.0 Cr
+2.8% Upside
Median Value
₹373.33
Value Range
₹141 - ₹660
Assessment
Trading Near Calculated Value
Safety Margin
2.7%

PCCOSMA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹550.00 ₹440.00 - ₹660.00 +51.4% EPS: ₹22.00, Sector P/E: 25x
Book Value Method asset ₹408.33 ₹367.50 - ₹449.16 +12.4% Book Value/Share: ₹163.33, P/B: 2.5x
Revenue Multiple Method revenue ₹660.00 ₹594.00 - ₹726.00 +81.7% Revenue/Share: ₹440.00, P/S: 1.5x
EBITDA Multiple Method earnings ₹314.67 ₹283.20 - ₹346.14 -13.4% EBITDA: ₹8.00Cr, EV/EBITDA: 12x
Simple DCF (5Y) dcf ₹216.62 ₹173.30 - ₹259.94 -40.4% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹140.80 ₹126.72 - ₹154.88 -61.2% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹407.88 ₹367.09 - ₹448.67 +12.3% Revenue Growth: 6.0%, Adj P/E: 18.5x
ROE Based Valuation profitability ₹373.33 ₹336.00 - ₹410.66 +2.8% ROE: 16.3%, P/E Multiple: 14x
Graham Defensive Method conservative ₹284.34 ₹255.91 - ₹312.77 -21.7% EPS: ₹22.00, BVPS: ₹163.33
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

PCCOSMA Intrinsic Value Analysis

What is the intrinsic value of PCCOSMA?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Pee Cee Cosma Sope (PCCOSMA) is ₹373.33 (median value). With the current market price of ₹363.30, this represents a +2.8% variance from our estimated fair value.

The valuation range spans from ₹140.80 to ₹660.00, indicating ₹140.80 - ₹660.00.

Is PCCOSMA undervalued or overvalued?

Based on our multi-method analysis, Pee Cee Cosma Sope (PCCOSMA) appears to be trading near calculated value by approximately 2.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 28.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.18 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 16.3% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 6.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 2.28x 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 ₹7 Cr ₹4 Cr Positive Free Cash Flow 8/10
March 2024 ₹10 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2023 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2022 ₹9 Cr ₹4 Cr Positive Free Cash Flow 7/10
March 2021 ₹0 Cr ₹-1 Cr Negative Cash Flow 3/10