Reliable Data Services Intrinsic Value

RELIABLE • Financial Services
Current Stock Price
₹159.45
Primary Intrinsic Value
₹104.16
Market Cap
₹159.4 Cr
-34.7% Downside
Median Value
₹104.16
Value Range
₹56 - ₹276
Assessment
Trading Above Calculated Value
Safety Margin
-53.1%

RELIABLE Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹104.16 ₹83.33 - ₹124.99 -34.7% EPS: ₹8.68, Sector P/E: 12x
Book Value Method asset ₹56.80 ₹51.12 - ₹62.48 -64.4% Book Value/Share: ₹71.00, P/B: 0.8x
Revenue Multiple Method revenue ₹276.00 ₹248.40 - ₹303.60 +73.1% Revenue/Share: ₹276.00, P/S: 1.0x
EBITDA Multiple Method earnings ₹119.65 ₹107.69 - ₹131.62 -25.0% EBITDA: ₹24.00Cr, EV/EBITDA: 5x
PEG Ratio Method growth ₹55.55 ₹49.99 - ₹61.11 -65.2% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹71.52 ₹64.37 - ₹78.67 -55.1% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹96.00 ₹86.40 - ₹105.60 -39.8% ROE: 11.3%, P/E Multiple: 12x
Graham Defensive Method conservative ₹117.76 ₹105.98 - ₹129.54 -26.1% EPS: ₹8.68, BVPS: ₹71.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

RELIABLE Intrinsic Value Analysis

What is the intrinsic value of RELIABLE?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Reliable Data Services (RELIABLE) is ₹104.16 (median value). With the current market price of ₹159.45, this represents a -34.7% variance from our estimated fair value.

The valuation range spans from ₹55.55 to ₹276.00, indicating ₹55.55 - ₹276.00.

Is RELIABLE undervalued or overvalued?

Based on our multi-method analysis, Reliable Data Services (RELIABLE) appears to be trading above calculated value by approximately 34.7%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 4.71 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.14 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 11.3% 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 1.82x 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 ₹-28 Cr ₹-28 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2023 ₹-15 Cr ₹-18 Cr Negative Cash Flow 3/10
March 2022 ₹7 Cr ₹4 Cr Positive Free Cash Flow 7/10
March 2021 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10