Sunil Agro Foods Intrinsic Value
Sunil Agro Foods (SUNILAGR) median intrinsic value is ₹170.04 from 4 valuation models (range ₹53–₹213), vs current price ₹85.02 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit SUNILAGR stock price BSE.
SUNILAGR Valuation Methods Summary — DCF, Graham Number & P/E
Sunil Agro Foods intrinsic value across 4 models vs current price ₹85.02 — upside/downside and value range per method. Browse SUNILAGR complete financial for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹53.33 | ₹48.00 - ₹58.66 | -37.3% | Book Value/Share: ₹53.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹170.04 | ₹153.04 - ₹187.04 | +100.0% | Revenue/Share: ₹746.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹100.00 | ₹90.00 - ₹110.00 | +17.6% | EBITDA: ₹5.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹212.55 | ₹170.04 - ₹255.06 | +150.0% | CF Growth: 15.0%, Discount: 15% |
SUNILAGR Intrinsic Value vs Market Price — All Valuation Models
Sunil Agro Foods fair value range ₹53–₹213 vs current market price ₹85.02 across 4 valuation models. Compare with SUNILAGR stock valuation models to assess whether the stock is under or overvalued.
SUNILAGR Intrinsic Value Analysis — Undervalued or Overvalued?
Sunil Agro Foods median intrinsic value ₹170.04, current price ₹85.02 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
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 ₹170.04 (median value). With the current market price of ₹85.02, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹53.33 to ₹212.55, indicating ₹53.33 - ₹212.55.
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%.
SUNILAGR Financial Health — Key Ratios vs Industry Benchmarks
Sunil Agro Foods 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 | 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 |
SUNILAGR Cash Flow Quality — Operating & Free Cash Flow
Sunil Agro Foods 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 | ₹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 |