Saregama India Intrinsic Value
SAREGAMA • Media
Current Stock Price
₹319.30
Primary Intrinsic Value
₹136.80
Market Cap
₹606.7 Cr
+59.6%
Upside
Median Value
₹509.47
Value Range
₹96 - ₹798
Assessment
Trading Below Calculated Value
Safety Margin
37.3%
SAREGAMA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹136.80 | ₹109.44 - ₹164.16 | -57.2% | EPS: ₹9.12, Sector P/E: 15x |
| Book Value Method | asset | ₹798.25 | ₹718.43 - ₹878.08 | +150.0% | Book Value/Share: ₹835.26, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹509.47 | ₹458.52 - ₹560.42 | +59.6% | Revenue/Share: ₹509.47, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹638.60 | ₹574.74 - ₹702.46 | +100.0% | EBITDA: ₹320.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹798.25 | ₹638.60 - ₹957.90 | +150.0% | CF Growth: 14.9%, Discount: 15% |
| PEG Ratio Method | growth | ₹95.79 | ₹86.21 - ₹105.37 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹95.79 | ₹86.21 - ₹105.37 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹638.60 | ₹574.74 - ₹702.46 | +100.0% | ROE: 11.1%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹414.00 | ₹372.60 - ₹455.40 | +29.7% | EPS: ₹9.12, BVPS: ₹835.26 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
SAREGAMA Intrinsic Value Analysis
What is the intrinsic value of SAREGAMA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Saregama India (SAREGAMA) is ₹509.47 (median value). With the current market price of ₹319.30, this represents a +59.6% variance from our estimated fair value.
The valuation range spans from ₹95.79 to ₹798.25, indicating ₹95.79 - ₹798.25.
Is SAREGAMA undervalued or overvalued?
Based on our multi-method analysis, Saregama India (SAREGAMA) appears to be trading below calculated value by approximately 59.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 13.37 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.1% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 30.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.46x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Saregama India
Additional stock information and data for SAREGAMA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹331 Cr | ₹221 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹93 Cr | ₹93 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹93 Cr | ₹16 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹94 Cr | ₹-221 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹190 Cr | ₹122 Cr | Positive Free Cash Flow | 8/10 |