Saffron Industries Intrinsic Value

SAFFRON • Forest Materials
Current Stock Price
₹29.12
Primary Intrinsic Value
₹61.20
Market Cap
₹20.4 Cr
+100.0% Upside
Median Value
₹58.24
Value Range
₹11 - ₹73
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

SAFFRON Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹61.20 ₹48.96 - ₹73.44 +110.2% EPS: ₹5.10, Sector P/E: 12x
Revenue Multiple Method revenue ₹11.43 ₹10.29 - ₹12.57 -60.7% Revenue/Share: ₹14.29, P/S: 0.8x
EBITDA Multiple Method earnings ₹58.24 ₹52.42 - ₹64.06 +100.0% EBITDA: ₹7.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹72.80 ₹58.24 - ₹87.36 +150.0% CF Growth: 11.8%, Discount: 15%
PEG Ratio Method growth ₹32.64 ₹29.38 - ₹35.90 +12.1% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹40.80 ₹36.72 - ₹44.88 +40.1% Revenue Growth: -13.7%, Adj P/E: 8.0x
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SAFFRON Intrinsic Value Analysis

What is the intrinsic value of SAFFRON?

Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Saffron Industries (SAFFRON) is ₹58.24 (median value). With the current market price of ₹29.12, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹11.43 to ₹72.80, indicating ₹11.43 - ₹72.80.

Is SAFFRON undervalued or overvalued?

Based on our multi-method analysis, Saffron Industries (SAFFRON) appears to be trading below calculated value by approximately 100.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.75 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio -1.30 Industry Standard: <0.5 Below 0.5 Indicates financial leverage level
Return on Equity -30.0% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 68.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.77x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹5 Cr ₹5 Cr Positive Free Cash Flow 8/10
March 2024 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2023 ₹-2 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2022 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2021 ₹4 Cr ₹4 Cr Positive Free Cash Flow 8/10