Surya Roshni Intrinsic Value
Surya Roshni (SURYAROSNI) median intrinsic value is ₹313.19 from 9 valuation models (range ₹115–₹475), vs current price ₹237.40 — +31.9% upside (Trading Below Calculated Value), margin of safety 24.2%. Also explore SURYAROSNI price trends to track price trends across different timeframes.
SURYAROSNI Valuation Methods Summary — DCF, Graham Number & P/E
Surya Roshni intrinsic value across 9 models vs current price ₹237.40 — 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 | -8.8% | EPS: ₹18.04, Sector P/E: 12x |
| Book Value Method | asset | ₹241.65 | ₹217.49 - ₹265.82 | +1.8% | Book Value/Share: ₹241.65, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹474.80 | ₹427.32 - ₹522.28 | +100.0% | Revenue/Share: ₹799.63, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹374.31 | ₹336.88 - ₹411.74 | +57.7% | EBITDA: ₹680.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹336.43 | ₹269.14 - ₹403.72 | +41.7% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹115.46 | ₹103.91 - ₹127.01 | -51.4% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹148.65 | ₹133.78 - ₹163.52 | -37.4% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹431.56 | ₹388.40 - ₹474.72 | +81.8% | ROE: 14.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹313.19 | ₹281.87 - ₹344.51 | +31.9% | EPS: ₹18.04, BVPS: ₹241.65 |
SURYAROSNI Intrinsic Value vs Market Price — All Valuation Models
Surya Roshni fair value range ₹115–₹475 vs current market price ₹237.40 across 9 valuation models. Browse Surya Roshni annual reports for revenue, profit, balance sheet and cash flow data.
SURYAROSNI Intrinsic Value Analysis — Undervalued or Overvalued?
Surya Roshni median intrinsic value ₹313.19, current price ₹237.40 — Trading Below Calculated Value by 31.9%, margin of safety 24.2%.
What is the intrinsic value of SURYAROSNI?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Surya Roshni (SURYAROSNI) is ₹313.19 (median value). With the current market price of ₹237.40, this represents a +31.9% variance from our estimated fair value.
The valuation range spans from ₹115.46 to ₹474.80, indicating ₹115.46 - ₹474.80.
Is SURYAROSNI undervalued or overvalued?
Based on our multi-method analysis, Surya Roshni (SURYAROSNI) appears to be trading below calculated value by approximately 31.9%.
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 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 |
| March 2021 | ₹540 Cr | ₹507 Cr | Positive Free Cash Flow | 8/10 |