Cropster Agro Intrinsic Value
Cropster Agro (CROPSTER) median intrinsic value is ₹11.86 from 8 valuation models (range ₹2–₹13), vs current price ₹5.93 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Also explore Cropster Agro stock price data download to track price trends across different timeframes.
CROPSTER Valuation Methods Summary — DCF, Graham Number & P/E
Cropster Agro intrinsic value across 8 models vs current price ₹5.93 — upside/downside and value range per method. Browse Cropster Agro annual reports for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2.40 | ₹1.92 - ₹2.88 | -59.5% | EPS: ₹0.20, Sector P/E: 12x |
| Book Value Method | asset | ₹12.86 | ₹11.57 - ₹14.15 | +116.9% | Book Value/Share: ₹12.86, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹11.86 | ₹10.67 - ₹13.05 | +100.0% | Revenue/Share: ₹25.36, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹11.86 | ₹10.67 - ₹13.05 | +100.0% | EBITDA: ₹17.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹1.78 | ₹1.60 - ₹1.96 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1.78 | ₹1.60 - ₹1.96 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹11.86 | ₹10.67 - ₹13.05 | +100.0% | ROE: 14.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹7.61 | ₹6.85 - ₹8.37 | +28.3% | EPS: ₹0.20, BVPS: ₹12.86 |
CROPSTER Intrinsic Value vs Market Price — All Valuation Models
Cropster Agro fair value range ₹2–₹13 vs current market price ₹5.93 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 ₹11.86, current price ₹5.93 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
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 ₹11.86 (median value). With the current market price of ₹5.93, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹1.78 to ₹12.86, indicating ₹1.78 - ₹12.86.
Is CROPSTER undervalued or overvalued?
Based on our multi-method analysis, Cropster Agro (CROPSTER) appears to be trading below calculated value by approximately 100.0%.
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 | 14.8% | 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 | 1.90x | 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 |