Shoppers Stop Intrinsic Value
SHOPERSTOP Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹77.86 | ₹70.07 - ₹85.65 | -80.0% | Book Value/Share: ₹58.36, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹736.58 | ₹662.92 - ₹810.24 | +89.2% | Revenue/Share: ₹920.73, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹744.45 | ₹670.01 - ₹818.90 | +91.2% | EBITDA: ₹720.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹973.25 | ₹778.60 - ₹1167.90 | +150.0% | CF Growth: 12.8%, Discount: 15% |
Want to compare with current market value? Check SHOPERSTOP share price latest .
Valuation Comparison Chart
SHOPERSTOP Intrinsic Value Analysis
What is the intrinsic value of SHOPERSTOP?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Shoppers Stop (SHOPERSTOP) is ₹744.45 (median value). With the current market price of ₹389.30, this represents a +91.2% variance from our estimated fair value.
The valuation range spans from ₹77.86 to ₹973.25, indicating ₹77.86 - ₹973.25.
Is SHOPERSTOP undervalued or overvalued?
Based on our multi-method analysis, Shoppers Stop (SHOPERSTOP) appears to be trading below calculated value by approximately 91.2%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.93 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 18.99 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -24.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.83x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Shoppers Stop
Additional stock information and data for SHOPERSTOP
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹549 Cr | ₹465 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹561 Cr | ₹506 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹543 Cr | ₹529 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹383 Cr | ₹332 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-3 Cr | ₹-15 Cr | Negative Cash Flow | 3/10 |