Surya Roshni Intrinsic Value
Surya Roshni (SURYAROSNI) median intrinsic value is ₹313.19 from 10 valuation models (range ₹115–₹421), vs current price ₹210.62 — +48.7% upside (Trading Below Calculated Value), margin of safety 32.8%. See SURYAROSNI book value comparison to compare market price against book value per share.
SURYAROSNI Valuation Methods Summary — DCF, Graham Number & P/E
Surya Roshni intrinsic value across 10 models vs current price ₹210.62 — upside/downside and value range per method. For current market price and key ratios, visit SURYAROSNI share price screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹216.48 | ₹173.18 - ₹259.78 | +2.8% | EPS: ₹18.04, Sector P/E: 12x |
| Book Value Method | asset | ₹241.65 | ₹217.49 - ₹265.82 | +14.7% | Book Value/Share: ₹241.65, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹421.24 | ₹379.12 - ₹463.36 | +100.0% | Revenue/Share: ₹799.63, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹374.31 | ₹336.88 - ₹411.74 | +77.7% | EBITDA: ₹680.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹397.29 | ₹317.83 - ₹476.75 | +88.6% | CF Growth: 8.9%, Discount: 15% |
| PEG Ratio Method | growth | ₹115.46 | ₹103.91 - ₹127.01 | -45.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹148.65 | ₹133.78 - ₹163.52 | -29.4% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹421.24 | ₹379.12 - ₹463.36 | +100.0% | ROE: 14.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹313.19 | ₹281.87 - ₹344.51 | +48.7% | EPS: ₹18.04, BVPS: ₹241.65 |
| Dividend Yield Method | dividend | ₹142.86 | ₹128.57 - ₹157.15 | -32.2% | DPS: ₹5.00, Target Yield: 3.5% |
SURYAROSNI Intrinsic Value vs Market Price — All Valuation Models
Surya Roshni fair value range ₹115–₹421 vs current market price ₹210.62 across 10 valuation models. Check SURYAROSNI market cap trends to track the company's total market size over time.
SURYAROSNI Intrinsic Value Analysis — Undervalued or Overvalued?
Surya Roshni median intrinsic value ₹313.19, current price ₹210.62 — Trading Below Calculated Value by 48.7%, margin of safety 32.8%.
What is the intrinsic value of SURYAROSNI?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Surya Roshni (SURYAROSNI) is ₹313.19 (median value). With the current market price of ₹210.62, this represents a +48.7% variance from our estimated fair value.
The valuation range spans from ₹115.46 to ₹421.24, indicating ₹115.46 - ₹421.24.
Is SURYAROSNI undervalued or overvalued?
Based on our multi-method analysis, Surya Roshni (SURYAROSNI) appears to be trading below calculated value by approximately 48.7%.
SURYAROSNI Financial Health — Key Ratios vs Industry Benchmarks
Surya Roshni 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 | 24.12 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 14.9% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.46x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
SURYAROSNI Cash Flow Quality — Operating & Free Cash Flow
Surya Roshni 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 2026 | ₹401 Cr | ₹259 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹395 Cr | ₹231 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹546 Cr | ₹520 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹280 Cr | ₹264 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹285 Cr | ₹258 Cr | Positive Free Cash Flow | 8/10 |