Crystal Business System Intrinsic Value
Crystal Business System (CRYSTAL) median intrinsic value is ₹1.84 from 7 valuation models (range ₹1–₹5), vs current price ₹2.04 — -9.8% downside (Trading Near Calculated Value), margin of safety -10.9%. Analyse Crystal Business System shareholding analysis to track promoter, FII and institutional holdings.
CRYSTAL Valuation Methods Summary — DCF, Graham Number & P/E
Crystal Business System intrinsic value across 7 models vs current price ₹2.04 — upside/downside and value range per method. For current market price and key ratios, visit CRYSTAL screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹0.61 | ₹0.49 - ₹0.73 | -70.1% | EPS: ₹0.01, Sector P/E: 15x |
| Book Value Method | asset | ₹5.10 | ₹4.59 - ₹5.61 | +150.0% | Book Value/Share: ₹15.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹4.08 | ₹3.67 - ₹4.49 | +100.0% | Revenue/Share: ₹9.00, P/S: 1.0x |
| Simple DCF (5Y) | dcf | ₹5.10 | ₹4.08 - ₹6.12 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹0.61 | ₹0.55 - ₹0.67 | -70.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹0.61 | ₹0.55 - ₹0.67 | -70.1% | Revenue Growth: -22.5%, Adj P/E: 8.9x |
| Graham Defensive Method | conservative | ₹1.84 | ₹1.66 - ₹2.02 | -9.8% | EPS: ₹0.01, BVPS: ₹15.00 |
CRYSTAL Intrinsic Value vs Market Price — All Valuation Models
Crystal Business System fair value range ₹1–₹5 vs current market price ₹2.04 across 7 valuation models. Read CRYSTAL ex-dividend dates for the complete payout history and dividend yield track record.
CRYSTAL Intrinsic Value Analysis — Undervalued or Overvalued?
Crystal Business System median intrinsic value ₹1.84, current price ₹2.04 — Trading Near Calculated Value by 9.8%, margin of safety -10.9%.
What is the intrinsic value of CRYSTAL?
Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Crystal Business System (CRYSTAL) is ₹1.84 (median value). With the current market price of ₹2.04, this represents a -9.8% variance from our estimated fair value.
The valuation range spans from ₹0.61 to ₹5.10, indicating ₹0.61 - ₹5.10.
Is CRYSTAL undervalued or overvalued?
Based on our multi-method analysis, Crystal Business System (CRYSTAL) appears to be trading near calculated value by approximately 9.8%.
CRYSTAL Financial Health — Key Ratios vs Industry Benchmarks
Crystal Business System 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 | 6.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Operating Margin | 4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.39x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
CRYSTAL Cash Flow Quality — Operating & Free Cash Flow
Crystal Business System 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 | ₹-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 |