Superior Industrial Enterprises Intrinsic Value

SIEL • FMCG
Current Stock Price
₹42.60
Primary Intrinsic Value
₹12.78
Market Cap
₹59.6 Cr
-62.4% Downside
Median Value
₹16.00
Value Range
₹13 - ₹104
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

SIEL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹12.78 ₹10.22 - ₹15.34 -70.0% EPS: ₹0.52, Sector P/E: 12x
Book Value Method asset ₹104.29 ₹93.86 - ₹114.72 +144.8% Book Value/Share: ₹104.29, P/B: 1.0x
Revenue Multiple Method revenue ₹16.00 ₹14.40 - ₹17.60 -62.4% Revenue/Share: ₹20.00, P/S: 0.8x
Simple DCF (5Y) dcf ₹32.24 ₹25.79 - ₹38.69 -24.3% CF Growth: 10.1%, Discount: 15%
PEG Ratio Method growth ₹12.78 ₹11.50 - ₹14.06 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹12.78 ₹11.50 - ₹14.06 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹34.93 ₹31.44 - ₹38.42 -18.0% EPS: ₹0.52, BVPS: ₹104.29
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SIEL Intrinsic Value Analysis

What is the intrinsic value of SIEL?

Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Superior Industrial Enterprises (SIEL) is ₹16.00 (median value). With the current market price of ₹42.60, this represents a -62.4% variance from our estimated fair value.

The valuation range spans from ₹12.78 to ₹104.29, indicating ₹12.78 - ₹104.29.

Is SIEL undervalued or overvalued?

Based on our multi-method analysis, Superior Industrial Enterprises (SIEL) appears to be trading above calculated value by approximately 62.4%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.83 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.10 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin 1.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.17x 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 ₹4 Cr ₹4 Cr Positive Free Cash Flow 8/10
March 2024 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2023 ₹1 Cr ₹0 Cr Positive Operating Cash Flow 6/10
March 2022 ₹0 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2021 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10