Piccadily Agro Industries Intrinsic Value
PICCADIL • Consumer Goods
Current Stock Price
₹539.15
Primary Intrinsic Value
₹274.00
Market Cap
₹5068 Cr
-62.3%
Downside
Median Value
₹203.20
Value Range
₹162 - ₹274
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
PICCADIL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹274.00 | ₹219.20 - ₹328.80 | -49.2% | EPS: ₹10.96, Sector P/E: 25x |
| Book Value Method | asset | ₹180.85 | ₹162.76 - ₹198.94 | -66.5% | Book Value/Share: ₹72.34, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹161.74 | ₹145.57 - ₹177.91 | -70.0% | Revenue/Share: ₹90.21, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹234.89 | ₹211.40 - ₹258.38 | -56.4% | EBITDA: ₹184.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹215.66 | ₹172.53 - ₹258.79 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹161.74 | ₹145.57 - ₹177.91 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹203.20 | ₹182.88 - ₹223.52 | -62.3% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹269.57 | ₹242.61 - ₹296.53 | -50.0% | ROE: 15.9%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹161.74 | ₹145.57 - ₹177.91 | -70.0% | EPS: ₹10.96, BVPS: ₹72.34 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
PICCADIL Intrinsic Value Analysis
What is the intrinsic value of PICCADIL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Piccadily Agro Industries (PICCADIL) is ₹203.20 (median value). With the current market price of ₹539.15, this represents a -62.3% variance from our estimated fair value.
The valuation range spans from ₹161.74 to ₹274.00, indicating ₹161.74 - ₹274.00.
Is PICCADIL undervalued or overvalued?
Based on our multi-method analysis, Piccadily Agro Industries (PICCADIL) appears to be trading above calculated value by approximately 62.3%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.33 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 15.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 21.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.74x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Piccadily Agro Industries
Additional stock information and data for PICCADIL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-27 Cr | ₹-162 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹51 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹37 Cr | ₹11 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹45 Cr | ₹28 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹22 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |