Sarup Industries Intrinsic Value
SARUPINDUS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹55.00 | ₹44.00 - ₹66.00 | -66.0% | EPS: ₹2.20, Sector P/E: 25x |
| Revenue Multiple Method | revenue | ₹85.00 | ₹76.50 - ₹93.50 | -47.5% | Revenue/Share: ₹56.67, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹80.00 | ₹72.00 - ₹88.00 | -50.6% | EBITDA: ₹2.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹404.62 | ₹323.70 - ₹485.54 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹48.55 | ₹43.70 - ₹53.41 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹48.55 | ₹43.70 - ₹53.41 | -70.0% | Revenue Growth: 9.1%, Adj P/E: 18.8x |
Want to compare with current market value? Check SARUPINDUS share price latest .
Valuation Comparison Chart
SARUPINDUS Intrinsic Value Analysis
What is the intrinsic value of SARUPINDUS?
Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Sarup Industries (SARUPINDUS) is ₹80.00 (median value). With the current market price of ₹161.85, this represents a -50.6% variance from our estimated fair value.
The valuation range spans from ₹48.55 to ₹404.62, indicating ₹48.55 - ₹404.62.
Is SARUPINDUS undervalued or overvalued?
Based on our multi-method analysis, Sarup Industries (SARUPINDUS) appears to be trading above calculated value by approximately 50.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.55 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -33.3% | 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 | 0.26x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Sarup Industries
Additional stock information and data for SARUPINDUS
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-2 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹15 Cr | ₹7 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |