Crystal Business System Intrinsic Value
Crystal Business System (CRYSTAL) median intrinsic value is ₹4.77 from 4 valuation models (range ₹4–₹5), vs current price ₹1.91 — +149.7% upside (Trading Below Calculated Value), margin of safety 60.0%. Read CRYSTAL ex-dividend dates for the complete payout history and dividend yield track record.
CRYSTAL Valuation Methods Summary — DCF, Graham Number & P/E
Crystal Business System intrinsic value across 4 models vs current price ₹1.91 — upside/downside and value range per method. Compare with CRYSTAL stock valuation models to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹4.77 | ₹4.29 - ₹5.25 | +149.7% | Book Value/Share: ₹15.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹3.82 | ₹3.44 - ₹4.20 | +100.0% | Revenue/Share: ₹8.00, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹3.82 | ₹3.44 - ₹4.20 | +100.0% | EBITDA: ₹1.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹4.77 | ₹3.82 - ₹5.72 | +149.7% | CF Growth: 5.0%, Discount: 15% |
CRYSTAL Intrinsic Value vs Market Price — All Valuation Models
Crystal Business System fair value range ₹4–₹5 vs current market price ₹1.91 across 4 valuation models. For current market price and key ratios, visit CRYSTAL screener.
CRYSTAL Intrinsic Value Analysis — Undervalued or Overvalued?
Crystal Business System median intrinsic value ₹4.77, current price ₹1.91 — Trading Below Calculated Value by 149.7%, margin of safety 60.0%.
What is the intrinsic value of CRYSTAL?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Crystal Business System (CRYSTAL) is ₹4.77 (median value). With the current market price of ₹1.91, this represents a +149.7% variance from our estimated fair value.
The valuation range spans from ₹3.82 to ₹4.77, indicating ₹3.82 - ₹4.77.
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%.
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 | -59.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.35x | 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 2026 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| 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 |