Smartworks Coworking Spaces Intrinsic Value
SMARTWORKS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹97.27 | ₹87.54 - ₹107.00 | -80.0% | Book Value/Share: ₹10.49, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹145.91 | ₹131.32 - ₹160.50 | -70.0% | Revenue/Share: ₹171.26, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹624.97 | ₹562.47 - ₹687.47 | +28.5% | EBITDA: ₹1144.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1215.88 | ₹972.70 - ₹1459.06 | +150.0% | CF Growth: 15.0%, Discount: 15% |
Want to compare with current market value? Check SMARTWORKS share price latest .
Valuation Comparison Chart
SMARTWORKS Intrinsic Value Analysis
What is the intrinsic value of SMARTWORKS?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Smartworks Coworking Spaces (SMARTWORKS) is ₹624.97 (median value). With the current market price of ₹486.35, this represents a +28.5% variance from our estimated fair value.
The valuation range spans from ₹97.27 to ₹1215.88, indicating ₹97.27 - ₹1215.88.
Is SMARTWORKS undervalued or overvalued?
Based on our multi-method analysis, Smartworks Coworking Spaces (SMARTWORKS) appears to be trading below calculated value by approximately 28.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.08 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 43.06 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -11.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 64.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.38x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Smartworks Coworking Spaces
Additional stock information and data for SMARTWORKS
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹929 Cr | ₹791 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹743 Cr | ₹647 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹532 Cr | ₹379 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹216 Cr | ₹169 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹153 Cr | ₹133 Cr | Positive Free Cash Flow | 8/10 |