Supreme Holdings & Hospitality Intrinsic Value

SUPREME • Realty
Current Stock Price
₹64.89
Primary Intrinsic Value
₹19.47
Market Cap
₹253.1 Cr
-70.0% Downside
Median Value
₹19.47
Value Range
₹19 - ₹146
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

SUPREME Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹19.47 ₹15.58 - ₹23.36 -70.0% EPS: ₹0.28, Sector P/E: 12x
Book Value Method asset ₹145.64 ₹131.08 - ₹160.20 +124.4% Book Value/Share: ₹145.64, P/B: 1.0x
Revenue Multiple Method revenue ₹19.47 ₹17.52 - ₹21.42 -70.0% Revenue/Share: ₹1.03, P/S: 0.8x
Simple DCF (5Y) dcf ₹25.96 ₹20.77 - ₹31.15 -60.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹19.47 ₹17.52 - ₹21.42 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹19.47 ₹17.52 - ₹21.42 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹30.29 ₹27.26 - ₹33.32 -53.3% EPS: ₹0.28, BVPS: ₹145.64
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SUPREME Intrinsic Value Analysis

What is the intrinsic value of SUPREME?

Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Supreme Holdings & Hospitality (SUPREME) is ₹19.47 (median value). With the current market price of ₹64.89, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹19.47 to ₹145.64, indicating ₹19.47 - ₹145.64.

Is SUPREME undervalued or overvalued?

Based on our multi-method analysis, Supreme Holdings & Hospitality (SUPREME) appears to be trading above calculated value by approximately 70.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 158.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.06 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin -610.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.01x 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 ₹-11 Cr ₹-11 Cr Negative Cash Flow 3/10
March 2024 ₹-36 Cr ₹-36 Cr Negative Cash Flow 3/10
March 2023 ₹7 Cr ₹-13 Cr Positive Operating Cash Flow 6/10
March 2022 ₹34 Cr ₹33 Cr Positive Free Cash Flow 8/10
March 2021 ₹10 Cr ₹9 Cr Positive Free Cash Flow 8/10