Sobha Intrinsic Value

SOBHA • Realty
Current Stock Price
₹1557.20
Primary Intrinsic Value
₹467.16
Market Cap
₹166.6K Cr
-70.0% Downside
Median Value
₹467.16
Value Range
₹426 - ₹779
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

SOBHA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹467.16 ₹373.73 - ₹560.59 -70.0% EPS: ₹27.12, Sector P/E: 12x
Book Value Method asset ₹426.26 ₹383.63 - ₹468.89 -72.6% Book Value/Share: ₹426.26, P/B: 1.0x
Revenue Multiple Method revenue ₹467.16 ₹420.44 - ₹513.88 -70.0% Revenue/Share: ₹549.16, P/S: 0.8x
EBITDA Multiple Method earnings ₹622.88 ₹560.59 - ₹685.17 -60.0% EBITDA: ₹628.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹622.88 ₹498.30 - ₹747.46 -60.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹467.16 ₹420.44 - ₹513.88 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹467.16 ₹420.44 - ₹513.88 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹778.60 ₹700.74 - ₹856.46 -50.0% ROE: 6.4%, P/E Multiple: 10x
Graham Defensive Method conservative ₹510.00 ₹459.00 - ₹561.00 -67.2% EPS: ₹27.12, BVPS: ₹426.26
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check SOBHA share price latest .

Valuation Comparison Chart

SOBHA Intrinsic Value Analysis

What is the intrinsic value of SOBHA?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Sobha (SOBHA) is ₹467.16 (median value). With the current market price of ₹1557.20, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹426.26 to ₹778.60, indicating ₹426.26 - ₹778.60.

Is SOBHA undervalued or overvalued?

Based on our multi-method analysis, Sobha (SOBHA) appears to be trading above calculated value by approximately 70.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 15.42 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 3.78 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 6.4% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 7.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.34x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹200 Cr ₹-390 Cr Positive Operating Cash Flow 6/10
March 2024 ₹647 Cr ₹410 Cr Positive Free Cash Flow 8/10
March 2023 ₹1,150 Cr ₹1,032 Cr Positive Free Cash Flow 8/10
March 2022 ₹827 Cr ₹827 Cr Positive Free Cash Flow 8/10
March 2021 ₹613 Cr ₹597 Cr Positive Free Cash Flow 8/10