RBZ Jewellers Intrinsic Value

RBZJEWEL • Consumer Goods
Current Stock Price
₹146.97
Primary Intrinsic Value
₹295.00
Market Cap
₹587.9 Cr
+40.8% Upside
Median Value
₹207.00
Value Range
₹123 - ₹295
Assessment
Trading Below Calculated Value
Safety Margin
29.0%

RBZJEWEL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹295.00 ₹236.00 - ₹354.00 +100.7% EPS: ₹11.80, Sector P/E: 25x
Book Value Method asset ₹153.12 ₹137.81 - ₹168.43 +4.2% Book Value/Share: ₹61.25, P/B: 2.5x
Revenue Multiple Method revenue ₹207.00 ₹186.30 - ₹227.70 +40.8% Revenue/Share: ₹138.00, P/S: 1.5x
EBITDA Multiple Method earnings ₹234.00 ₹210.60 - ₹257.40 +59.2% EBITDA: ₹78.00Cr, EV/EBITDA: 12x
PEG Ratio Method growth ₹188.80 ₹169.92 - ₹207.68 +28.5% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹228.33 ₹205.50 - ₹251.16 +55.4% Revenue Growth: 15.0%, Adj P/E: 19.3x
ROE Based Valuation profitability ₹164.50 ₹148.05 - ₹180.95 +11.9% ROE: 19.2%, P/E Multiple: 14x
Graham Defensive Method conservative ₹122.50 ₹110.25 - ₹134.75 -16.6% EPS: ₹11.80, BVPS: ₹61.25
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

RBZJEWEL Intrinsic Value Analysis

What is the intrinsic value of RBZJEWEL?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of RBZ Jewellers (RBZJEWEL) is ₹207.00 (median value). With the current market price of ₹146.97, this represents a +40.8% variance from our estimated fair value.

The valuation range spans from ₹122.50 to ₹295.00, indicating ₹122.50 - ₹295.00.

Is RBZJEWEL undervalued or overvalued?

Based on our multi-method analysis, RBZ Jewellers (RBZJEWEL) appears to be trading below calculated value by approximately 40.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 45.14 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.44 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 19.2% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 15.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 1.57x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-15 Cr ₹-18 Cr Negative Cash Flow 3/10
March 2024 ₹-49 Cr ₹-51 Cr Negative Cash Flow 3/10
March 2023 ₹-11 Cr ₹-17 Cr Negative Cash Flow 3/10
March 2022 ₹1 Cr ₹1 Cr Positive Free Cash Flow 7/10
March 2021 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10