Sri Adhikari Bros. Tele Network Intrinsic Value
Sri Adhikari Bros. Tele Network (SABTNL) median intrinsic value is ₹464.64 from 5 valuation models (range ₹465–₹620), vs current price ₹1548.80 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit Sri Adhikari Bros. Tele Networ stock price NSE .
SABTNL Valuation Methods Summary — DCF, Graham Number & P/E
Sri Adhikari Bros. Tele Network intrinsic value across 5 models vs current price ₹1548.80 — upside/downside and value range per method. Browse SABTNL cash flow statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹464.64 | ₹371.71 - ₹557.57 | -70.0% | EPS: ₹0.88, Sector P/E: 15x |
| Revenue Multiple Method | revenue | ₹464.64 | ₹418.18 - ₹511.10 | -70.0% | Revenue/Share: ₹3.20, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹619.52 | ₹557.57 - ₹681.47 | -60.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹464.64 | ₹418.18 - ₹511.10 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹464.64 | ₹418.18 - ₹511.10 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
SABTNL Intrinsic Value vs Market Price — All Valuation Models
Sri Adhikari Bros. Tele Network fair value range ₹465–₹620 vs current market price ₹1548.80 across 5 valuation models. Compare with SABTNL fair price to assess whether the stock is under or overvalued.
SABTNL Intrinsic Value Analysis — Undervalued or Overvalued?
Sri Adhikari Bros. Tele Network median intrinsic value ₹464.64, current price ₹1548.80 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
What is the intrinsic value of SABTNL?
Based on our comprehensive analysis using 5 different valuation methods, the estimated intrinsic value of Sri Adhikari Bros. Tele Network (SABTNL) is ₹464.64 (median value). With the current market price of ₹1548.80, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹464.64 to ₹619.52, indicating ₹464.64 - ₹619.52.
Is SABTNL undervalued or overvalued?
Based on our multi-method analysis, Sri Adhikari Bros. Tele Network (SABTNL) appears to be trading above calculated value by approximately 70.0%.
SABTNL Financial Health — Key Ratios vs Industry Benchmarks
Sri Adhikari Bros. Tele Network financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 32.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | -5.00 | Industry Standard: <0.5 | Below 0.5 | Indicates financial leverage level |
| Operating Margin | 27.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.15x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
SABTNL Cash Flow Quality — Operating & Free Cash Flow
Sri Adhikari Bros. Tele Network operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹6 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-11 Cr | ₹-11 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |