Rossell Techsys Intrinsic Value

ROSSTECH • Aerospace & Defense
Current Stock Price
₹573.85
Primary Intrinsic Value
₹172.16
Market Cap
₹459.1 Cr
-70.0% Downside
Median Value
₹172.16
Value Range
₹168 - ₹504
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

ROSSTECH Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹172.16 ₹137.73 - ₹206.59 -70.0% EPS: ₹6.00, Sector P/E: 12x
Book Value Method asset ₹167.50 ₹150.75 - ₹184.25 -70.8% Book Value/Share: ₹167.50, P/B: 1.0x
Revenue Multiple Method revenue ₹504.00 ₹453.60 - ₹554.40 -12.2% Revenue/Share: ₹630.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹480.00 ₹432.00 - ₹528.00 -16.4% EBITDA: ₹64.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹172.16 ₹154.94 - ₹189.38 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹172.16 ₹154.94 - ₹189.38 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹420.00 ₹378.00 - ₹462.00 -26.8% ROE: 17.9%, P/E Multiple: 14x
Graham Defensive Method conservative ₹172.16 ₹154.94 - ₹189.38 -70.0% EPS: ₹6.00, BVPS: ₹167.50
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

ROSSTECH Intrinsic Value Analysis

What is the intrinsic value of ROSSTECH?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Rossell Techsys (ROSSTECH) is ₹172.16 (median value). With the current market price of ₹573.85, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹167.50 to ₹504.00, indicating ₹167.50 - ₹504.00.

Is ROSSTECH undervalued or overvalued?

Based on our multi-method analysis, Rossell Techsys (ROSSTECH) appears to be trading above calculated value by approximately 70.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 61.20 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 3.16 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 17.9% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 12.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 1.19x 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 ₹-42 Cr ₹-49 Cr Negative Cash Flow 3/10
March 2024 ₹1 Cr ₹-5 Cr Positive Operating Cash Flow 6/10