Solarworld Energy Solutions Intrinsic Value
Solarworld Energy Solutions (SOLARWORLD) median intrinsic value is ₹271.68 from 9 valuation models (range ₹145–₹404), vs current price ₹201.93 — +34.5% upside (Trading Below Calculated Value), margin of safety 25.7%. For current market price and key ratios, visit Solarworld Energy Solutions share price today.
SOLARWORLD Valuation Methods Summary — DCF, Graham Number & P/E
Solarworld Energy Solutions intrinsic value across 9 models vs current price ₹201.93 — upside/downside and value range per method. Analyse SOLARWORLD shareholder distribution to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹271.68 | ₹217.34 - ₹326.02 | +34.5% | EPS: ₹22.64, Sector P/E: 12x |
| Book Value Method | asset | ₹197.21 | ₹177.49 - ₹216.93 | -2.3% | Book Value/Share: ₹197.21, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹403.86 | ₹363.47 - ₹444.25 | +100.0% | Revenue/Share: ₹564.65, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹403.86 | ₹363.47 - ₹444.25 | +100.0% | EBITDA: ₹296.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹170.58 | ₹136.46 - ₹204.70 | -15.5% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹144.90 | ₹130.41 - ₹159.39 | -28.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹186.55 | ₹167.90 - ₹205.21 | -7.6% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹403.86 | ₹363.47 - ₹444.25 | +100.0% | ROE: 23.1%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹316.95 | ₹285.25 - ₹348.65 | +57.0% | EPS: ₹22.64, BVPS: ₹197.21 |
SOLARWORLD Intrinsic Value vs Market Price — All Valuation Models
Solarworld Energy Solutions fair value range ₹145–₹404 vs current market price ₹201.93 across 9 valuation models. Read SOLARWORLD dividend payout details for the complete payout history and dividend yield track record.
SOLARWORLD Intrinsic Value Analysis — Undervalued or Overvalued?
Solarworld Energy Solutions median intrinsic value ₹271.68, current price ₹201.93 — Trading Below Calculated Value by 34.5%, margin of safety 25.7%.
What is the intrinsic value of SOLARWORLD?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Solarworld Energy Solutions (SOLARWORLD) is ₹271.68 (median value). With the current market price of ₹201.93, this represents a +34.5% variance from our estimated fair value.
The valuation range spans from ₹144.90 to ₹403.86, indicating ₹144.90 - ₹403.86.
Is SOLARWORLD undervalued or overvalued?
Based on our multi-method analysis, Solarworld Energy Solutions (SOLARWORLD) appears to be trading below calculated value by approximately 34.5%.
SOLARWORLD Financial Health — Key Ratios vs Industry Benchmarks
Solarworld Energy Solutions financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 22.08 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 23.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.44x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
SOLARWORLD Cash Flow Quality — Operating & Free Cash Flow
Solarworld Energy Solutions 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 | ₹54 Cr | ₹-83 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹7 Cr | ₹7 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-7 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-4 Cr | ₹-14 Cr | Negative Cash Flow | 3/10 |