Samkrg Pistons & Rings Intrinsic Value

SAMKRG • Automobiles
Current Stock Price
₹129.60
Primary Intrinsic Value
₹123.60
Market Cap
₹129.6 Cr
+28.9% Upside
Median Value
₹167.11
Value Range
₹66 - ₹212
Assessment
Trading Below Calculated Value
Safety Margin
22.4%

SAMKRG Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹123.60 ₹98.88 - ₹148.32 -4.6% EPS: ₹10.30, Sector P/E: 12x
Book Value Method asset ₹194.00 ₹174.60 - ₹213.40 +49.7% Book Value/Share: ₹194.00, P/B: 1.0x
Revenue Multiple Method revenue ₹212.00 ₹190.80 - ₹233.20 +63.6% Revenue/Share: ₹265.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹197.30 ₹177.57 - ₹217.03 +52.2% EBITDA: ₹35.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹167.11 ₹133.69 - ₹200.53 +28.9% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹65.92 ₹59.33 - ₹72.51 -49.1% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹83.61 ₹75.25 - ₹91.97 -35.5% Revenue Growth: 2.9%, Adj P/E: 8.1x
ROE Based Valuation profitability ₹100.00 ₹90.00 - ₹110.00 -22.8% ROE: 5.2%, P/E Multiple: 10x
Graham Defensive Method conservative ₹212.04 ₹190.84 - ₹233.24 +63.6% EPS: ₹10.30, BVPS: ₹194.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SAMKRG Intrinsic Value Analysis

What is the intrinsic value of SAMKRG?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Samkrg Pistons & Rings (SAMKRG) is ₹167.11 (median value). With the current market price of ₹129.60, this represents a +28.9% variance from our estimated fair value.

The valuation range spans from ₹65.92 to ₹212.04, indicating ₹65.92 - ₹212.04.

Is SAMKRG undervalued or overvalued?

Based on our multi-method analysis, Samkrg Pistons & Rings (SAMKRG) appears to be trading below calculated value by approximately 28.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 4.15 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.52 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 5.2% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 12.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.90x 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 ₹18 Cr ₹2 Cr Positive Free Cash Flow 7/10
March 2024 ₹21 Cr ₹7 Cr Positive Free Cash Flow 7/10
March 2023 ₹12 Cr ₹7 Cr Positive Free Cash Flow 8/10
March 2022 ₹1 Cr ₹-5 Cr Positive Operating Cash Flow 6/10
March 2021 ₹20 Cr ₹16 Cr Positive Free Cash Flow 8/10