Star Delta Transformers Intrinsic Value

STARDELTA • Capital Goods
Current Stock Price
₹533.10
Primary Intrinsic Value
₹457.20
Market Cap
₹159.9 Cr
-27.0% Downside
Median Value
₹389.33
Value Range
₹213 - ₹610
Assessment
Trading Above Calculated Value
Safety Margin
-36.9%

STARDELTA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹457.20 ₹365.76 - ₹548.64 -14.2% EPS: ₹38.10, Sector P/E: 12x
Book Value Method asset ₹280.00 ₹252.00 - ₹308.00 -47.5% Book Value/Share: ₹280.00, P/B: 1.0x
Revenue Multiple Method revenue ₹389.33 ₹350.40 - ₹428.26 -27.0% Revenue/Share: ₹486.67, P/S: 0.8x
EBITDA Multiple Method earnings ₹340.00 ₹306.00 - ₹374.00 -36.2% EBITDA: ₹17.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹213.24 ₹170.59 - ₹255.89 -60.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹609.60 ₹548.64 - ₹670.56 +14.4% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹327.66 ₹294.89 - ₹360.43 -38.5% Revenue Growth: 15.0%, Adj P/E: 8.6x
ROE Based Valuation profitability ₹480.00 ₹432.00 - ₹528.00 -10.0% ROE: 14.3%, P/E Multiple: 12x
Graham Defensive Method conservative ₹489.93 ₹440.94 - ₹538.92 -8.1% EPS: ₹38.10, BVPS: ₹280.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

STARDELTA Intrinsic Value Analysis

What is the intrinsic value of STARDELTA?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Star Delta Transformers (STARDELTA) is ₹389.33 (median value). With the current market price of ₹533.10, this represents a -27.0% variance from our estimated fair value.

The valuation range spans from ₹213.24 to ₹609.60, indicating ₹213.24 - ₹609.60.

Is STARDELTA undervalued or overvalued?

Based on our multi-method analysis, Star Delta Transformers (STARDELTA) appears to be trading above calculated value by approximately 27.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 42.50 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.12 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 14.3% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 10.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 1.55x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2024 ₹-7 Cr ₹-7 Cr Negative Cash Flow 3/10
March 2023 ₹-17 Cr ₹-17 Cr Negative Cash Flow 3/10
March 2022 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2021 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10