Shiva Cement Intrinsic Value

SHIVACEM • Construction
Current Stock Price
₹24.08
Primary Intrinsic Value
₹17.46
Market Cap
₹142.1 Cr
+100.0% Upside
Median Value
₹48.16
Value Range
₹17 - ₹48
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

SHIVACEM Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹17.46 ₹15.71 - ₹19.21 -27.5% Book Value/Share: ₹17.46, P/B: 1.0x
Revenue Multiple Method revenue ₹48.16 ₹43.34 - ₹52.98 +100.0% Revenue/Share: ₹60.85, P/S: 0.8x
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SHIVACEM Intrinsic Value Analysis

What is the intrinsic value of SHIVACEM?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Shiva Cement (SHIVACEM) is ₹48.16 (median value). With the current market price of ₹24.08, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹17.46 to ₹48.16, indicating ₹17.46 - ₹48.16.

Is SHIVACEM undervalued or overvalued?

Based on our multi-method analysis, Shiva Cement (SHIVACEM) 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 0.11 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio 16.51 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -145.6% 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 0.21x 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 2025 ₹-57 Cr ₹-162 Cr Negative Cash Flow 3/10
March 2024 ₹253 Cr ₹126 Cr Positive Free Cash Flow 7/10
March 2023 ₹-110 Cr ₹-281 Cr Negative Cash Flow 3/10
March 2022 ₹-113 Cr ₹-294 Cr Negative Cash Flow 3/10
March 2021 ₹-5 Cr ₹-43 Cr Negative Cash Flow 3/10