Shadowfax Technologies Intrinsic Value
Shadowfax Technologies (SHADOWFAX) median intrinsic value is ₹79.45 from 9 valuation models (range ₹53–₹132), vs current price ₹264.84 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit Shadowfax Technologies share price today.
SHADOWFAX Valuation Methods Summary — DCF, Graham Number & P/E
Shadowfax Technologies intrinsic value across 9 models vs current price ₹264.84 — upside/downside and value range per method. Read SHADOWFAX ex-dividend dates for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹79.45 | ₹63.56 - ₹95.34 | -70.0% | EPS: ₹3.80, Sector P/E: 12x |
| Book Value Method | asset | ₹52.97 | ₹47.67 - ₹58.27 | -80.0% | Book Value/Share: ₹29.98, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹79.45 | ₹71.51 - ₹87.40 | -70.0% | Revenue/Share: ₹86.12, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹105.94 | ₹95.35 - ₹116.53 | -60.0% | EBITDA: ₹388.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹105.94 | ₹84.75 - ₹127.13 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹79.45 | ₹71.51 - ₹87.40 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹79.45 | ₹71.51 - ₹87.40 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹132.42 | ₹119.18 - ₹145.66 | -50.0% | ROE: 12.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹79.45 | ₹71.51 - ₹87.40 | -70.0% | EPS: ₹3.80, BVPS: ₹29.98 |
SHADOWFAX Intrinsic Value vs Market Price — All Valuation Models
Shadowfax Technologies fair value range ₹53–₹132 vs current market price ₹264.84 across 9 valuation models. Analyse SHADOWFAX promoter holding to track promoter, FII and institutional holdings.
SHADOWFAX Intrinsic Value Analysis — Undervalued or Overvalued?
Shadowfax Technologies median intrinsic value ₹79.45, current price ₹264.84 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
What is the intrinsic value of SHADOWFAX?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Shadowfax Technologies (SHADOWFAX) is ₹79.45 (median value). With the current market price of ₹264.84, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹52.97 to ₹132.42, indicating ₹52.97 - ₹132.42.
Is SHADOWFAX undervalued or overvalued?
Based on our multi-method analysis, Shadowfax Technologies (SHADOWFAX) appears to be trading above calculated value by approximately 70.0%.
SHADOWFAX Financial Health — Key Ratios vs Industry Benchmarks
Shadowfax Technologies financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 8.19 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 12.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.77x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
SHADOWFAX Cash Flow Quality — Operating & Free Cash Flow
Shadowfax Technologies operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹50 Cr | ₹-10 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹132 Cr | ₹-24 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹-73 Cr | ₹-93 Cr | Negative Cash Flow | 3/10 |