Photon Capital Advisors Intrinsic Value

PHOTON • Commercial Services
Current Stock Price
₹97.00
Primary Intrinsic Value
₹68.64
Market Cap
₹19.4 Cr
-51.4% Downside
Median Value
₹47.13
Value Range
₹37 - ₹72
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

PHOTON Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹68.64 ₹54.91 - ₹82.37 -29.2% EPS: ₹5.72, Sector P/E: 12x
Book Value Method asset ₹40.00 ₹36.00 - ₹44.00 -58.8% Book Value/Share: ₹40.00, P/B: 1.0x
PEG Ratio Method growth ₹36.61 ₹32.95 - ₹40.27 -62.3% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹47.13 ₹42.42 - ₹51.84 -51.4% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹71.75 ₹64.58 - ₹78.93 -26.0% EPS: ₹5.72, BVPS: ₹40.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

PHOTON Intrinsic Value Analysis

What is the intrinsic value of PHOTON?

Based on our comprehensive analysis using 5 different valuation methods, the estimated intrinsic value of Photon Capital Advisors (PHOTON) is ₹47.13 (median value). With the current market price of ₹97.00, this represents a -51.4% variance from our estimated fair value.

The valuation range spans from ₹36.61 to ₹71.75, indicating ₹36.61 - ₹71.75.

Is PHOTON undervalued or overvalued?

Based on our multi-method analysis, Photon Capital Advisors (PHOTON) appears to be trading above calculated value by approximately 51.4%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.00 Industry Standard: <0.5 Below 1.0 Indicates financial leverage level
Operating Margin -225.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2024 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2023 ₹-1 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10