Cropster Agro Intrinsic Value
Cropster Agro (CROPSTER) median intrinsic value is ₹10.00 from 8 valuation models (range ₹2–₹15), vs current price ₹6.94 — +44.1% upside (Trading Below Calculated Value), margin of safety 30.6%. Read CROPSTER dividend payout details for the complete payout history and dividend yield track record.
CROPSTER Valuation Methods Summary — DCF, Graham Number & P/E
Cropster Agro intrinsic value across 8 models vs current price ₹6.94 — upside/downside and value range per method. Analyse Cropster Agro ownership structure to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2.08 | ₹1.66 - ₹2.50 | -70.0% | EPS: ₹0.16, Sector P/E: 12x |
| Book Value Method | asset | ₹14.52 | ₹13.07 - ₹15.97 | +109.2% | Book Value/Share: ₹14.52, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹13.88 | ₹12.49 - ₹15.27 | +100.0% | Revenue/Share: ₹20.83, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹10.00 | ₹9.00 - ₹11.00 | +44.1% | EBITDA: ₹14.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹2.08 | ₹1.87 - ₹2.29 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹2.08 | ₹1.87 - ₹2.29 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹13.88 | ₹12.49 - ₹15.27 | +100.0% | ROE: 11.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹7.23 | ₹6.51 - ₹7.95 | +4.2% | EPS: ₹0.16, BVPS: ₹14.52 |
CROPSTER Intrinsic Value vs Market Price — All Valuation Models
Cropster Agro fair value range ₹2–₹15 vs current market price ₹6.94 across 8 valuation models. For current market price and key ratios, visit Cropster Agro stock price NSE.
CROPSTER Intrinsic Value Analysis — Undervalued or Overvalued?
Cropster Agro median intrinsic value ₹10.00, current price ₹6.94 — Trading Below Calculated Value by 44.1%, margin of safety 30.6%.
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 ₹10.00 (median value). With the current market price of ₹6.94, this represents a +44.1% variance from our estimated fair value.
The valuation range spans from ₹2.08 to ₹14.52, indicating ₹2.08 - ₹14.52.
Is CROPSTER undervalued or overvalued?
Based on our multi-method analysis, Cropster Agro (CROPSTER) appears to be trading below calculated value by approximately 44.1%.
CROPSTER Financial Health — Key Ratios vs Industry Benchmarks
Cropster Agro financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Return on Equity | 11.5% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.14x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
CROPSTER Cash Flow Quality — Operating & Free Cash Flow
Cropster Agro operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| 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 |