Redington Intrinsic Value
REDINGTON • Commercial Services
Current Stock Price
₹218.21
Primary Intrinsic Value
₹238.08
Market Cap
₹3404 Cr
+100.0%
Upside
Median Value
₹436.42
Value Range
₹127 - ₹546
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
REDINGTON Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹238.08 | ₹190.46 - ₹285.70 | +9.1% | EPS: ₹19.84, Sector P/E: 12x |
| Book Value Method | asset | ₹545.52 | ₹490.97 - ₹600.07 | +150.0% | Book Value/Share: ₹589.55, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹436.42 | ₹392.78 - ₹480.06 | +100.0% | Revenue/Share: ₹7466.15, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹436.42 | ₹392.78 - ₹480.06 | +100.0% | EBITDA: ₹2528.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹174.37 | ₹139.50 - ₹209.24 | -20.1% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹126.98 | ₹114.28 - ₹139.68 | -41.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹163.48 | ₹147.13 - ₹179.83 | -25.1% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹436.42 | ₹392.78 - ₹480.06 | +100.0% | ROE: 15.2%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹513.01 | ₹461.71 - ₹564.31 | +135.1% | EPS: ₹19.84, BVPS: ₹589.55 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
REDINGTON Intrinsic Value Analysis
What is the intrinsic value of REDINGTON?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Redington (REDINGTON) is ₹436.42 (median value). With the current market price of ₹218.21, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹126.98 to ₹545.52, indicating ₹126.98 - ₹545.52.
Is REDINGTON undervalued or overvalued?
Based on our multi-method analysis, Redington (REDINGTON) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 71.85 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 15.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 4.22x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Redington
Additional stock information and data for REDINGTON
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹293 Cr | ₹293 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹1,079 Cr | ₹1,079 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-3,234 Cr | ₹-3,234 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹989 Cr | ₹906 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹3,497 Cr | ₹3,192 Cr | Positive Free Cash Flow | 8/10 |