Sunil Agro Foods Intrinsic Value
SUNILAGR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹53.33 | ₹48.00 - ₹58.66 | -37.6% | Book Value/Share: ₹53.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹171.02 | ₹153.92 - ₹188.12 | +100.0% | Revenue/Share: ₹746.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹100.00 | ₹90.00 - ₹110.00 | +16.9% | EBITDA: ₹5.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹213.78 | ₹171.02 - ₹256.54 | +150.0% | CF Growth: 15.0%, Discount: 15% |
Want to compare with current market value? Check SUNILAGR share price latest .
Valuation Comparison Chart
SUNILAGR Intrinsic Value Analysis
What is the intrinsic value of SUNILAGR?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Sunil Agro Foods (SUNILAGR) is ₹171.02 (median value). With the current market price of ₹85.51, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹53.33 to ₹213.78, indicating ₹53.33 - ₹213.78.
Is SUNILAGR undervalued or overvalued?
Based on our multi-method analysis, Sunil Agro Foods (SUNILAGR) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 23.67 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 5.56 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Operating Margin | 1.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.52x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Sunil Agro Foods
Additional stock information and data for SUNILAGR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹10 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹4 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-6 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹2 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |