Shri Rajivlochan Oil Extration Intrinsic Value
Shri Rajivlochan Oil Extration (SHRAJOI) median intrinsic value is ₹7.98 from 6 valuation models (range ₹7–₹31), vs current price ₹22.08 — -63.9% downside (Trading Above Calculated Value), margin of safety -100.0%. Read SHRAJOI dividend yield for the complete payout history and dividend yield track record.
SHRAJOI Valuation Methods Summary — DCF, Graham Number & P/E
Shri Rajivlochan Oil Extration intrinsic value across 6 models vs current price ₹22.08 — upside/downside and value range per method. For current market price and key ratios, visit Shri Rajivlochan Oil Extration stock price NSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6.62 | ₹5.30 - ₹7.94 | -70.0% | EPS: ₹0.17, Sector P/E: 12x |
| Book Value Method | asset | ₹16.67 | ₹15.00 - ₹18.34 | -24.5% | Book Value/Share: ₹16.67, P/B: 1.0x |
| Simple DCF (5Y) | dcf | ₹30.95 | ₹24.76 - ₹37.14 | +40.2% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹6.62 | ₹5.96 - ₹7.28 | -70.0% | EPS Growth: 6.7%, Fair P/E: 5.3x |
| Growth Adjusted P/E | growth | ₹6.62 | ₹5.96 - ₹7.28 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹7.98 | ₹7.18 - ₹8.78 | -63.9% | EPS: ₹0.17, BVPS: ₹16.67 |
SHRAJOI Intrinsic Value vs Market Price — All Valuation Models
Shri Rajivlochan Oil Extration fair value range ₹7–₹31 vs current market price ₹22.08 across 6 valuation models. Analyse Shri Rajivlochan Oil Extration shareholding analysis to track promoter, FII and institutional holdings.
SHRAJOI Intrinsic Value Analysis — Undervalued or Overvalued?
Shri Rajivlochan Oil Extration median intrinsic value ₹7.98, current price ₹22.08 — Trading Above Calculated Value by 63.9%, margin of safety -100.0%.
What is the intrinsic value of SHRAJOI?
Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Shri Rajivlochan Oil Extration (SHRAJOI) is ₹7.98 (median value). With the current market price of ₹22.08, this represents a -63.9% variance from our estimated fair value.
The valuation range spans from ₹6.62 to ₹30.95, indicating ₹6.62 - ₹30.95.
Is SHRAJOI undervalued or overvalued?
Based on our multi-method analysis, Shri Rajivlochan Oil Extration (SHRAJOI) appears to be trading above calculated value by approximately 63.9%.
SHRAJOI Cash Flow Quality — Operating & Free Cash Flow
Shri Rajivlochan Oil Extration operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |