Setubandhan Infrastructure Intrinsic Value

SETUINFRA • Construction
Current Stock Price
₹0.47
Primary Intrinsic Value
₹1.17
Market Cap
₹0.6 Cr
+148.9% Upside
Median Value
₹1.17
Value Range
₹1 - ₹1
Assessment
Trading Below Calculated Value
Safety Margin
59.8%

SETUINFRA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹1.17 ₹1.05 - ₹1.29 +148.9% Book Value/Share: ₹38.46, P/B: 1.0x
Revenue Multiple Method revenue ₹0.94 ₹0.85 - ₹1.03 +100.0% Revenue/Share: ₹76.92, P/S: 0.8x
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SETUINFRA Intrinsic Value Analysis

What is the intrinsic value of SETUINFRA?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Setubandhan Infrastructure (SETUINFRA) is ₹1.17 (median value). With the current market price of ₹0.47, this represents a +148.9% variance from our estimated fair value.

The valuation range spans from ₹0.94 to ₹1.17, indicating ₹0.94 - ₹1.17.

Is SETUINFRA undervalued or overvalued?

Based on our multi-method analysis, Setubandhan Infrastructure (SETUINFRA) appears to be trading below calculated value by approximately 148.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 5.29 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 4.14 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -8.0% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -4.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.48x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹-9 Cr ₹-9 Cr Negative Cash Flow 3/10
March 2020 ₹-3 Cr ₹-13 Cr Negative Cash Flow 3/10
March 2019 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10