Sunraj Diamond Exports Intrinsic Value

SUNRAJDI • Consumer Goods
Current Stock Price
₹18.32
Primary Intrinsic Value
₹26.00
Market Cap
₹9.2 Cr
-34.5% Downside
Median Value
₹12.00
Value Range
₹5 - ₹26
Assessment
Trading Above Calculated Value
Safety Margin
-52.7%

SUNRAJDI Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹26.00 ₹20.80 - ₹31.20 +41.9% EPS: ₹1.04, Sector P/E: 25x
Book Value Method asset ₹5.00 ₹4.50 - ₹5.50 -72.7% Book Value/Share: ₹2.00, P/B: 2.5x
Revenue Multiple Method revenue ₹12.00 ₹10.80 - ₹13.20 -34.5% Revenue/Share: ₹8.00, P/S: 1.5x
PEG Ratio Method growth ₹6.66 ₹5.99 - ₹7.33 -63.6% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹19.28 ₹17.35 - ₹21.21 +5.2% Revenue Growth: 6.0%, Adj P/E: 18.5x
Graham Defensive Method conservative ₹5.50 ₹4.95 - ₹6.05 -70.0% EPS: ₹1.04, BVPS: ₹2.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SUNRAJDI Intrinsic Value Analysis

What is the intrinsic value of SUNRAJDI?

Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Sunraj Diamond Exports (SUNRAJDI) is ₹12.00 (median value). With the current market price of ₹18.32, this represents a -34.5% variance from our estimated fair value.

The valuation range spans from ₹5.00 to ₹26.00, indicating ₹5.00 - ₹26.00.

Is SUNRAJDI undervalued or overvalued?

Based on our multi-method analysis, Sunraj Diamond Exports (SUNRAJDI) appears to be trading above calculated value by approximately 34.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 27.00 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin -12.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.15x 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 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2023 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2022 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10