Phoenix Township Intrinsic Value

PHOENIXTN • Leisure Services
Current Stock Price
₹120.35
Primary Intrinsic Value
₹36.10
Market Cap
₹312.9 Cr
-70.0% Downside
Median Value
₹36.10
Value Range
₹36 - ₹135
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

PHOENIXTN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹36.10 ₹28.88 - ₹43.32 -70.0% EPS: ₹1.76, Sector P/E: 12x
Book Value Method asset ₹134.62 ₹121.16 - ₹148.08 +11.9% Book Value/Share: ₹134.62, P/B: 1.0x
Revenue Multiple Method revenue ₹36.10 ₹32.49 - ₹39.71 -70.0% Revenue/Share: ₹7.69, P/S: 0.8x
Simple DCF (5Y) dcf ₹130.61 ₹104.49 - ₹156.73 +8.5% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹36.10 ₹32.49 - ₹39.71 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹36.10 ₹32.49 - ₹39.71 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹73.01 ₹65.71 - ₹80.31 -39.3% EPS: ₹1.76, BVPS: ₹134.62
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

PHOENIXTN Intrinsic Value Analysis

What is the intrinsic value of PHOENIXTN?

Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Phoenix Township (PHOENIXTN) is ₹36.10 (median value). With the current market price of ₹120.35, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹36.10 to ₹134.62, indicating ₹36.10 - ₹134.62.

Is PHOENIXTN undervalued or overvalued?

Based on our multi-method analysis, Phoenix Township (PHOENIXTN) appears to be trading above calculated value by approximately 70.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.13 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio 2.03 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 1.1% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 10.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.03x 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 2024 ₹25 Cr ₹-94 Cr Positive Operating Cash Flow 6/10
March 2023 ₹2 Cr ₹0 Cr Positive Operating Cash Flow 6/10