Repro Intrinsic Value
REPRO • Media
Current Stock Price
₹311.25
Primary Intrinsic Value
₹272.86
Market Cap
₹435.8 Cr
-0.9%
Downside
Median Value
₹308.57
Value Range
₹273 - ₹332
Assessment
Trading Near Calculated Value
Safety Margin
-0.9%
REPRO Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹272.86 | ₹245.57 - ₹300.15 | -12.3% | Book Value/Share: ₹272.86, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹308.57 | ₹277.71 - ₹339.43 | -0.9% | Revenue/Share: ₹308.57, P/S: 1.0x |
| Simple DCF (5Y) | dcf | ₹331.56 | ₹265.25 - ₹397.87 | +6.5% | CF Growth: 5.0%, Discount: 15% |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
REPRO Intrinsic Value Analysis
What is the intrinsic value of REPRO?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Repro (REPRO) is ₹308.57 (median value). With the current market price of ₹311.25, this represents a -0.9% variance from our estimated fair value.
The valuation range spans from ₹272.86 to ₹331.56, indicating ₹272.86 - ₹331.56.
Is REPRO undervalued or overvalued?
Based on our multi-method analysis, Repro (REPRO) appears to be trading near calculated value by approximately 0.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.65 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -20.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -10.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.79x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Repro
Additional stock information and data for REPRO
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹50 Cr | ₹15 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹27 Cr | ₹5 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹23 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹25 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹55 Cr | ₹50 Cr | Positive Free Cash Flow | 8/10 |