Cropster Agro Intrinsic Value
CROPSTER Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹5.57 | ₹4.46 - ₹6.68 | -70.0% | EPS: ₹0.20, Sector P/E: 12x |
| Book Value Method | asset | ₹12.86 | ₹11.57 - ₹14.15 | -30.7% | Book Value/Share: ₹12.86, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹20.00 | ₹18.00 - ₹22.00 | +7.8% | Revenue/Share: ₹25.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹11.43 | ₹10.29 - ₹12.57 | -38.4% | EBITDA: ₹16.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹5.57 | ₹5.01 - ₹6.13 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹5.57 | ₹5.01 - ₹6.13 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹21.43 | ₹19.29 - ₹23.57 | +15.5% | ROE: 13.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹7.61 | ₹6.85 - ₹8.37 | -59.0% | EPS: ₹0.20, BVPS: ₹12.86 |
Want to compare with current market value? Check CROPSTER share price latest .
Valuation Comparison Chart
CROPSTER Intrinsic Value Analysis
What is the intrinsic value of CROPSTER?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Cropster Agro (CROPSTER) is ₹11.43 (median value). With the current market price of ₹18.56, this represents a -38.4% variance from our estimated fair value.
The valuation range spans from ₹5.57 to ₹21.43, indicating ₹5.57 - ₹21.43.
Is CROPSTER undervalued or overvalued?
Based on our multi-method analysis, Cropster Agro (CROPSTER) appears to be trading above calculated value by approximately 38.4%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Debt to Equity Ratio | 1.04 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 13.9% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.88x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Cropster Agro
Additional stock information and data for CROPSTER
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-36 Cr | ₹-36 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-36 Cr | ₹-36 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹0 Cr | ₹-1 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 |