Smartworks Coworking Spaces Intrinsic Value
SMARTWORKS • Commercial Services
Current Stock Price
₹374.90
Primary Intrinsic Value
₹74.98
Market Cap
₹3861 Cr
+77.8%
Upside
Median Value
₹666.41
Value Range
₹75 - ₹937
Assessment
Trading Below Calculated Value
Safety Margin
43.7%
SMARTWORKS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹74.98 | ₹67.48 - ₹82.48 | -80.0% | Book Value/Share: ₹10.49, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹137.01 | ₹123.31 - ₹150.71 | -63.5% | Revenue/Share: ₹171.26, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹666.41 | ₹599.77 - ₹733.05 | +77.8% | EBITDA: ₹1144.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹937.25 | ₹749.80 - ₹1124.70 | +150.0% | CF Growth: 15.0%, Discount: 15% |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
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 ₹666.41 (median value). With the current market price of ₹374.90, this represents a +77.8% variance from our estimated fair value.
The valuation range spans from ₹74.98 to ₹937.25, indicating ₹74.98 - ₹937.25.
Is SMARTWORKS undervalued or overvalued?
Based on our multi-method analysis, Smartworks Coworking Spaces (SMARTWORKS) appears to be trading below calculated value by approximately 77.8%.
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 |
| 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 |