Shalby Intrinsic Value
Shalby (SHALBY) median intrinsic value is ₹82.56 from 9 valuation models (range ₹52–₹120), vs current price ₹172.22 — -52.1% downside (Trading Above Calculated Value), margin of safety -100.0%. Read Shalby dividend policy for the complete payout history and dividend yield track record.
SHALBY Valuation Methods Summary — DCF, Graham Number & P/E
Shalby intrinsic value across 9 models vs current price ₹172.22 — upside/downside and value range per method. For current market price and key ratios, visit SHALBY screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹82.56 | ₹66.05 - ₹99.07 | -52.1% | EPS: ₹6.88, Sector P/E: 12x |
| Book Value Method | asset | ₹93.06 | ₹83.75 - ₹102.37 | -46.0% | Book Value/Share: ₹93.06, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹87.70 | ₹78.93 - ₹96.47 | -49.1% | Revenue/Share: ₹109.63, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹82.22 | ₹74.00 - ₹90.44 | -52.3% | EBITDA: ₹148.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹68.89 | ₹55.11 - ₹82.67 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹51.67 | ₹46.50 - ₹56.84 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹56.69 | ₹51.02 - ₹62.36 | -67.1% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹86.11 | ₹77.50 - ₹94.72 | -50.0% | ROE: 7.6%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹120.02 | ₹108.02 - ₹132.02 | -30.3% | EPS: ₹6.88, BVPS: ₹93.06 |
SHALBY Intrinsic Value vs Market Price — All Valuation Models
Shalby fair value range ₹52–₹120 vs current market price ₹172.22 across 9 valuation models. Analyse Shalby ownership structure to track promoter, FII and institutional holdings.
SHALBY Intrinsic Value Analysis — Undervalued or Overvalued?
Shalby median intrinsic value ₹82.56, current price ₹172.22 — Trading Above Calculated Value by 52.1%, margin of safety -100.0%.
What is the intrinsic value of SHALBY?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Shalby (SHALBY) is ₹82.56 (median value). With the current market price of ₹172.22, this represents a -52.1% variance from our estimated fair value.
The valuation range spans from ₹51.67 to ₹120.02, indicating ₹51.67 - ₹120.02.
Is SHALBY undervalued or overvalued?
Based on our multi-method analysis, Shalby (SHALBY) appears to be trading above calculated value by approximately 52.1%.
SHALBY Financial Health — Key Ratios vs Industry Benchmarks
Shalby 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 | 2.79 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.64x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
SHALBY Cash Flow Quality — Operating & Free Cash Flow
Shalby 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 | ₹-4 Cr | ₹-22 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹20 Cr | ₹20 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹68 Cr | ₹38 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹19 Cr | ₹-11 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹79 Cr | ₹54 Cr | Positive Free Cash Flow | 8/10 |