Super Bakers Intrinsic Value

SUPERBAK • Food Products
Current Stock Price
₹32.10
Primary Intrinsic Value
₹18.00
Market Cap
₹9.6 Cr
-43.9% Downside
Median Value
₹18.00
Value Range
₹10 - ₹31
Assessment
Trading Above Calculated Value
Safety Margin
-78.3%

SUPERBAK Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹18.00 ₹14.40 - ₹21.60 -43.9% EPS: ₹1.50, Sector P/E: 12x
Book Value Method asset ₹16.67 ₹15.00 - ₹18.34 -48.1% Book Value/Share: ₹16.67, P/B: 1.0x
Revenue Multiple Method revenue ₹9.63 ₹8.67 - ₹10.59 -70.0% Revenue/Share: ₹3.33, P/S: 0.8x
EBITDA Multiple Method earnings ₹20.00 ₹18.00 - ₹22.00 -37.7% EBITDA: ₹1.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹30.95 ₹24.76 - ₹37.14 -3.6% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹14.87 ₹13.38 - ₹16.36 -53.7% EPS Growth: 12.4%, Fair P/E: 9.9x
Growth Adjusted P/E growth ₹12.36 ₹11.12 - ₹13.60 -61.5% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹23.72 ₹21.35 - ₹26.09 -26.1% EPS: ₹1.50, BVPS: ₹16.67
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SUPERBAK Intrinsic Value Analysis

What is the intrinsic value of SUPERBAK?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Super Bakers (SUPERBAK) is ₹18.00 (median value). With the current market price of ₹32.10, this represents a -43.9% variance from our estimated fair value.

The valuation range spans from ₹9.63 to ₹30.95, indicating ₹9.63 - ₹30.95.

Is SUPERBAK undervalued or overvalued?

Based on our multi-method analysis, Super Bakers (SUPERBAK) appears to be trading above calculated value by approximately 43.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.00 Industry Standard: <0.5 Below 1.0 Indicates financial leverage level
Asset Turnover Ratio 0.20x 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 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹1 Cr ₹1 Cr Positive Free Cash Flow 7/10