Rossell Intrinsic Value

ROSSELLIND • Aerospace & Defense
Current Stock Price
₹48.10
Primary Intrinsic Value
₹120.25
Market Cap
₹38.5 Cr
+100.0% Upside
Median Value
₹96.20
Value Range
₹14 - ₹120
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

ROSSELLIND Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹120.25 ₹108.23 - ₹132.28 +150.0% Book Value/Share: ₹371.25, P/B: 1.0x
Revenue Multiple Method revenue ₹96.20 ₹86.58 - ₹105.82 +100.0% Revenue/Share: ₹325.00, P/S: 0.8x
Simple DCF (5Y) dcf ₹69.63 ₹55.70 - ₹83.56 +44.8% CF Growth: 5.0%, Discount: 15%
Dividend Yield Method dividend ₹14.43 ₹12.99 - ₹15.87 -70.0% DPS: ₹0.40, Target Yield: 3.5%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

ROSSELLIND Intrinsic Value Analysis

What is the intrinsic value of ROSSELLIND?

Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Rossell (ROSSELLIND) is ₹96.20 (median value). With the current market price of ₹48.10, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹14.43 to ₹120.25, indicating ₹14.43 - ₹120.25.

Is ROSSELLIND undervalued or overvalued?

Based on our multi-method analysis, Rossell (ROSSELLIND) 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 32.56 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.93 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -20.2% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -27.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.45x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2024 ₹6 Cr ₹-6 Cr Positive Operating Cash Flow 6/10
March 2023 ₹26 Cr ₹6 Cr Positive Free Cash Flow 7/10
March 2022 ₹33 Cr ₹33 Cr Positive Free Cash Flow 8/10
March 2021 ₹35 Cr ₹33 Cr Positive Free Cash Flow 8/10
March 2018 ₹-3 Cr ₹-7 Cr Negative Cash Flow 3/10