Shri Rajivlochan Oil Extration Intrinsic Value
Shri Rajivlochan Oil Extration (SHRAJOI) median intrinsic value is ₹10.61 from 6 valuation models (range ₹6–₹31), vs current price ₹21.46 — -50.6% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit SHRAJOI stock overview.
SHRAJOI Valuation Methods Summary — DCF, Graham Number & P/E
Shri Rajivlochan Oil Extration intrinsic value across 6 models vs current price ₹21.46 — upside/downside and value range per method. Browse SHRAJOI financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6.44 | ₹5.15 - ₹7.73 | -70.0% | EPS: ₹0.30, Sector P/E: 12x |
| Book Value Method | asset | ₹16.67 | ₹15.00 - ₹18.34 | -22.3% | Book Value/Share: ₹16.67, P/B: 1.0x |
| Simple DCF (5Y) | dcf | ₹30.95 | ₹24.76 - ₹37.14 | +44.2% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹6.44 | ₹5.80 - ₹7.08 | -70.0% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹6.44 | ₹5.80 - ₹7.08 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹10.61 | ₹9.55 - ₹11.67 | -50.6% | EPS: ₹0.30, BVPS: ₹16.67 |
SHRAJOI Intrinsic Value vs Market Price — All Valuation Models
Shri Rajivlochan Oil Extration fair value range ₹6–₹31 vs current market price ₹21.46 across 6 valuation models. Compare with SHRAJOI DCF to assess whether the stock is under or overvalued.
SHRAJOI Intrinsic Value Analysis — Undervalued or Overvalued?
Shri Rajivlochan Oil Extration median intrinsic value ₹10.61, current price ₹21.46 — Trading Above Calculated Value by 50.6%, 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 ₹10.61 (median value). With the current market price of ₹21.46, this represents a -50.6% variance from our estimated fair value.
The valuation range spans from ₹6.44 to ₹30.95, indicating ₹6.44 - ₹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 50.6%.
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 |