Crystal Business System Intrinsic Value
CRYSTAL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹4.62 | ₹4.16 - ₹5.08 | +149.7% | Book Value/Share: ₹15.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹3.70 | ₹3.33 - ₹4.07 | +100.0% | Revenue/Share: ₹11.00, P/S: 1.0x |
| Simple DCF (5Y) | dcf | ₹4.62 | ₹3.70 - ₹5.54 | +149.7% | CF Growth: 5.0%, Discount: 15% |
Want to compare with current market value? Check CRYSTAL share price latest .
Valuation Comparison Chart
CRYSTAL Intrinsic Value Analysis
What is the intrinsic value of CRYSTAL?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Crystal Business System (CRYSTAL) is ₹4.62 (median value). With the current market price of ₹1.85, this represents a +149.7% variance from our estimated fair value.
The valuation range spans from ₹3.70 to ₹4.62, indicating ₹3.70 - ₹4.62.
Is CRYSTAL undervalued or overvalued?
Based on our multi-method analysis, Crystal Business System (CRYSTAL) appears to be trading below calculated value by approximately 149.7%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 7.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.67 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -26.7% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -71.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.44x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Crystal Business System
Additional stock information and data for CRYSTAL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-4 Cr | ₹-4 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹2 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹4 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |