Shiva Texyarn Intrinsic Value
SHIVATEX Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹215.52 | ₹172.42 - ₹258.62 | +16.9% | EPS: ₹17.96, Sector P/E: 12x |
| Book Value Method | asset | ₹104.62 | ₹94.16 - ₹115.08 | -43.3% | Book Value/Share: ₹104.62, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹260.92 | ₹234.83 - ₹287.01 | +41.5% | Revenue/Share: ₹326.15, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹249.27 | ₹224.34 - ₹274.20 | +35.2% | EBITDA: ₹56.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹92.84 | ₹74.27 - ₹111.41 | -49.6% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹114.94 | ₹103.45 - ₹126.43 | -37.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹147.99 | ₹133.19 - ₹162.79 | -19.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹258.46 | ₹232.61 - ₹284.31 | +40.2% | ROE: 17.6%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹205.61 | ₹185.05 - ₹226.17 | +11.5% | EPS: ₹17.96, BVPS: ₹104.62 |
| Dividend Yield Method | dividend | ₹55.31 | ₹49.78 - ₹60.84 | -70.0% | DPS: ₹0.60, Target Yield: 3.5% |
Want to compare with current market value? Check SHIVATEX share price latest .
Valuation Comparison Chart
SHIVATEX Intrinsic Value Analysis
What is the intrinsic value of SHIVATEX?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Shiva Texyarn (SHIVATEX) is ₹205.61 (median value). With the current market price of ₹184.36, this represents a +11.5% variance from our estimated fair value.
The valuation range spans from ₹55.31 to ₹260.92, indicating ₹55.31 - ₹260.92.
Is SHIVATEX undervalued or overvalued?
Based on our multi-method analysis, Shiva Texyarn (SHIVATEX) appears to be trading below median value by approximately 11.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.28 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.24 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 17.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.39x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Shiva Texyarn
Additional stock information and data for SHIVATEX
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹13 Cr | ₹11 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2017 | ₹57 Cr | ₹50 Cr | Positive Free Cash Flow | 8/10 |