Super Crop Safe Intrinsic Value
Super Crop Safe (SUCROSA) median intrinsic value is ₹25.00 from 8 valuation models (range ₹4–₹35), vs current price ₹13.93 — +79.5% upside (Trading Below Calculated Value), margin of safety 44.3%. For current market price and key ratios, visit Super Crop Safe stock price NSE.
SUCROSA Valuation Methods Summary — DCF, Graham Number & P/E
Super Crop Safe intrinsic value across 8 models vs current price ₹13.93 — upside/downside and value range per method. Analyse SUCROSA FII DII holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6.24 | ₹4.99 - ₹7.49 | -55.2% | EPS: ₹0.52, Sector P/E: 12x |
| Book Value Method | asset | ₹34.83 | ₹31.35 - ₹38.31 | +150.0% | Book Value/Share: ₹38.75, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹27.86 | ₹25.07 - ₹30.65 | +100.0% | Revenue/Share: ₹66.25, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹27.86 | ₹25.07 - ₹30.65 | +100.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹8.32 | ₹7.49 - ₹9.15 | -40.3% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹4.47 | ₹4.02 - ₹4.92 | -67.9% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹25.00 | ₹22.50 - ₹27.50 | +79.5% | ROE: 6.5%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹21.29 | ₹19.16 - ₹23.42 | +52.8% | EPS: ₹0.52, BVPS: ₹38.75 |
SUCROSA Intrinsic Value vs Market Price — All Valuation Models
Super Crop Safe fair value range ₹4–₹35 vs current market price ₹13.93 across 8 valuation models. Read SUCROSA ex-dividend dates for the complete payout history and dividend yield track record.
SUCROSA Intrinsic Value Analysis — Undervalued or Overvalued?
Super Crop Safe median intrinsic value ₹25.00, current price ₹13.93 — Trading Below Calculated Value by 79.5%, margin of safety 44.3%.
What is the intrinsic value of SUCROSA?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Super Crop Safe (SUCROSA) is ₹25.00 (median value). With the current market price of ₹13.93, this represents a +79.5% variance from our estimated fair value.
The valuation range spans from ₹4.47 to ₹34.83, indicating ₹4.47 - ₹34.83.
Is SUCROSA undervalued or overvalued?
Based on our multi-method analysis, Super Crop Safe (SUCROSA) appears to be trading below calculated value by approximately 79.5%.
SUCROSA Financial Health — Key Ratios vs Industry Benchmarks
Super Crop Safe 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 | 2.37 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 6.5% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.59x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
SUCROSA Cash Flow Quality — Operating & Free Cash Flow
Super Crop Safe 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 | ₹-3 Cr | ₹-3 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-18 Cr | ₹-19 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |