Super Tannery Intrinsic Value
Super Tannery (SUPTANERY) median intrinsic value is ₹14.08 from 8 valuation models (range ₹2–₹21), vs current price ₹7.04 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Super Tannery share price today.
SUPTANERY Valuation Methods Summary — DCF, Graham Number & P/E
Super Tannery intrinsic value across 8 models vs current price ₹7.04 — upside/downside and value range per method. Browse SUPTANERY balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6.00 | ₹4.80 - ₹7.20 | -14.8% | EPS: ₹0.24, Sector P/E: 25x |
| Book Value Method | asset | ₹17.60 | ₹15.84 - ₹19.36 | +150.0% | Book Value/Share: ₹94.55, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹14.08 | ₹12.67 - ₹15.49 | +100.0% | Revenue/Share: ₹218.18, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹14.08 | ₹12.67 - ₹15.49 | +100.0% | EBITDA: ₹8.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹17.60 | ₹14.08 - ₹21.12 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2.11 | ₹1.90 - ₹2.32 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹4.45 | ₹4.00 - ₹4.90 | -36.8% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹21.12 | ₹19.01 - ₹23.23 | +200.0% | EPS: ₹0.24, BVPS: ₹94.55 |
SUPTANERY Intrinsic Value vs Market Price — All Valuation Models
Super Tannery fair value range ₹2–₹21 vs current market price ₹7.04 across 8 valuation models. Compare with SUPTANERY fair price to assess whether the stock is under or overvalued.
SUPTANERY Intrinsic Value Analysis — Undervalued or Overvalued?
Super Tannery median intrinsic value ₹14.08, current price ₹7.04 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of SUPTANERY?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Super Tannery (SUPTANERY) is ₹14.08 (median value). With the current market price of ₹7.04, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹2.11 to ₹21.12, indicating ₹2.11 - ₹21.12.
Is SUPTANERY undervalued or overvalued?
Based on our multi-method analysis, Super Tannery (SUPTANERY) appears to be trading below calculated value by approximately 100.0%.
SUPTANERY Financial Health — Key Ratios vs Industry Benchmarks
Super Tannery 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 | 8.11 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 3.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.91x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
SUPTANERY Cash Flow Quality — Operating & Free Cash Flow
Super Tannery 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 | ₹46 Cr | ₹33 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹7 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹21 Cr | ₹18 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹20 Cr | ₹15 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹6 Cr | ₹-1 Cr | Positive Operating Cash Flow | 6/10 |