Steel City Securities Intrinsic Value

STEELCITY • Capital Markets
Current Stock Price
₹89.42
Primary Intrinsic Value
₹99.36
Market Cap
₹134.1 Cr
-10.5% Downside
Median Value
₹80.00
Value Range
₹34 - ₹127
Assessment
Trading Above Median Value
Safety Margin
-11.8%

STEELCITY Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹99.36 ₹79.49 - ₹119.23 +11.1% EPS: ₹8.28, Sector P/E: 12x
Book Value Method asset ₹86.67 ₹78.00 - ₹95.34 -3.1% Book Value/Share: ₹86.67, P/B: 1.0x
Revenue Multiple Method revenue ₹34.13 ₹30.72 - ₹37.54 -61.8% Revenue/Share: ₹42.67, P/S: 0.8x
EBITDA Multiple Method earnings ₹80.00 ₹72.00 - ₹88.00 -10.5% EBITDA: ₹20.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹36.22 ₹28.98 - ₹43.46 -59.5% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹52.99 ₹47.69 - ₹58.29 -40.7% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹68.23 ₹61.41 - ₹75.05 -23.7% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹80.00 ₹72.00 - ₹88.00 -10.5% ROE: 9.2%, P/E Multiple: 10x
Graham Defensive Method conservative ₹127.07 ₹114.36 - ₹139.78 +42.1% EPS: ₹8.28, BVPS: ₹86.67
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

STEELCITY Intrinsic Value Analysis

What is the intrinsic value of STEELCITY?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Steel City Securities (STEELCITY) is ₹80.00 (median value). With the current market price of ₹89.42, this represents a -10.5% variance from our estimated fair value.

The valuation range spans from ₹34.13 to ₹127.07, indicating ₹34.13 - ₹127.07.

Is STEELCITY undervalued or overvalued?

Based on our multi-method analysis, Steel City Securities (STEELCITY) appears to be trading above median value by approximately 10.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 169.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.65 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 9.2% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 27.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.30x 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 ₹4 Cr ₹4 Cr Positive Free Cash Flow 8/10
March 2024 ₹-19 Cr ₹-19 Cr Negative Cash Flow 3/10
March 2023 ₹16 Cr ₹11 Cr Positive Free Cash Flow 8/10
March 2022 ₹28 Cr ₹27 Cr Positive Free Cash Flow 8/10
March 2021 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10