Shish Industries Intrinsic Value

SHISHIND • Consumer Goods
Current Stock Price
₹16.33
Primary Intrinsic Value
₹5.00
Market Cap
₹62.1 Cr
+28.9% Upside
Median Value
₹21.05
Value Range
₹5 - ₹41
Assessment
Trading Below Calculated Value
Safety Margin
22.4%

SHISHIND Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹5.00 ₹4.00 - ₹6.00 -69.4% EPS: ₹0.20, Sector P/E: 25x
Book Value Method asset ₹40.82 ₹36.74 - ₹44.90 +150.0% Book Value/Share: ₹26.58, P/B: 2.5x
Revenue Multiple Method revenue ₹32.66 ₹29.39 - ₹35.93 +100.0% Revenue/Share: ₹31.58, P/S: 1.5x
EBITDA Multiple Method earnings ₹32.66 ₹29.39 - ₹35.93 +100.0% EBITDA: ₹24.00Cr, EV/EBITDA: 12x
PEG Ratio Method growth ₹4.90 ₹4.41 - ₹5.39 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹4.90 ₹4.41 - ₹5.39 -70.0% Revenue Growth: 6.0%, Adj P/E: 18.5x
ROE Based Valuation profitability ₹21.05 ₹18.95 - ₹23.16 +28.9% ROE: 7.9%, P/E Multiple: 10x
Graham Defensive Method conservative ₹10.94 ₹9.85 - ₹12.03 -33.0% EPS: ₹0.20, BVPS: ₹26.58
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SHISHIND Intrinsic Value Analysis

What is the intrinsic value of SHISHIND?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Shish Industries (SHISHIND) is ₹21.05 (median value). With the current market price of ₹16.33, this represents a +28.9% variance from our estimated fair value.

The valuation range spans from ₹4.90 to ₹40.82, indicating ₹4.90 - ₹40.82.

Is SHISHIND undervalued or overvalued?

Based on our multi-method analysis, Shish Industries (SHISHIND) appears to be trading below calculated value by approximately 28.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 4.93 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.49 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 7.9% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 18.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.80x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-17 Cr ₹-32 Cr Negative Cash Flow 3/10
March 2024 ₹-13 Cr ₹-22 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2022 ₹-5 Cr ₹-6 Cr Negative Cash Flow 3/10
March 2021 ₹2 Cr ₹1 Cr Positive Free Cash Flow 7/10