Shemaroo Entertainment Intrinsic Value
SHEMAROO Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹173.70 | ₹156.33 - ₹191.07 | +65.3% | Book Value/Share: ₹173.70, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹210.18 | ₹189.16 - ₹231.20 | +100.0% | Revenue/Share: ₹213.33, P/S: 1.0x |
| Simple DCF (5Y) | dcf | ₹262.73 | ₹210.18 - ₹315.28 | +150.0% | CF Growth: 15.0%, Discount: 15% |
Want to compare with current market value? Check SHEMAROO share price latest .
Valuation Comparison Chart
SHEMAROO Intrinsic Value Analysis
What is the intrinsic value of SHEMAROO?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Shemaroo Entertainment (SHEMAROO) is ₹210.18 (median value). With the current market price of ₹105.09, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹173.70 to ₹262.73, indicating ₹173.70 - ₹262.73.
Is SHEMAROO undervalued or overvalued?
Based on our multi-method analysis, Shemaroo Entertainment (SHEMAROO) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 64.42 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.85 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -39.2% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -38.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.67x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Shemaroo Entertainment
Additional stock information and data for SHEMAROO
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹75 Cr | ₹74 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹26 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-17 Cr | ₹-27 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹44 Cr | ₹43 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹10 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |