Super Tannery Intrinsic Value
Super Tannery (SUPTANERY) median intrinsic value is ₹23.14 from 9 valuation models (range ₹6–₹35), vs current price ₹11.57 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Check Super Tannery networth to track the company's total market size over time.
SUPTANERY Valuation Methods Summary — DCF, Graham Number & P/E
Super Tannery intrinsic value across 9 models vs current price ₹11.57 — upside/downside and value range per method. See SUPTANERY price to book ratio to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹25.00 | ₹20.00 - ₹30.00 | +116.1% | EPS: ₹1.00, Sector P/E: 25x |
| Book Value Method | asset | ₹28.93 | ₹26.04 - ₹31.82 | +150.0% | Book Value/Share: ₹100.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹23.14 | ₹20.83 - ₹25.45 | +100.0% | Revenue/Share: ₹203.64, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹23.14 | ₹20.83 - ₹25.45 | +100.0% | EBITDA: ₹24.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹28.93 | ₹23.14 - ₹34.72 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹6.40 | ₹5.76 - ₹7.04 | -44.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹18.54 | ₹16.69 - ₹20.39 | +60.2% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹23.14 | ₹20.83 - ₹25.45 | +100.0% | ROE: 10.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹34.71 | ₹31.24 - ₹38.18 | +200.0% | EPS: ₹1.00, BVPS: ₹100.00 |
SUPTANERY Intrinsic Value vs Market Price — All Valuation Models
Super Tannery fair value range ₹6–₹35 vs current market price ₹11.57 across 9 valuation models. For current market price and key ratios, visit SUPTANERY share price screener.
SUPTANERY Intrinsic Value Analysis — Undervalued or Overvalued?
Super Tannery median intrinsic value ₹23.14, current price ₹11.57 — 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 9 different valuation methods, the estimated intrinsic value of Super Tannery (SUPTANERY) is ₹23.14 (median value). With the current market price of ₹11.57, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹6.40 to ₹34.71, indicating ₹6.40 - ₹34.71.
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 | 6.87 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 10.9% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.76x | 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 |