Swarnsarita Gems Intrinsic Value
SWARNSAR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹96.12 | ₹76.90 - ₹115.34 | +200.0% | EPS: ₹13.08, Sector P/E: 25x |
| Book Value Method | asset | ₹80.10 | ₹72.09 - ₹88.11 | +150.0% | Book Value/Share: ₹60.95, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹64.08 | ₹57.67 - ₹70.49 | +100.0% | Revenue/Share: ₹499.05, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹64.08 | ₹57.67 - ₹70.49 | +100.0% | EBITDA: ₹44.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹77.62 | ₹62.10 - ₹93.14 | +142.3% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹83.71 | ₹75.34 - ₹92.08 | +161.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹96.12 | ₹86.51 - ₹105.73 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹64.08 | ₹57.67 - ₹70.49 | +100.0% | ROE: 21.9%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹96.12 | ₹86.51 - ₹105.73 | +200.0% | EPS: ₹13.08, BVPS: ₹60.95 |
Want to compare with current market value? Check SWARNSAR share price latest .
Valuation Comparison Chart
SWARNSAR Intrinsic Value Analysis
What is the intrinsic value of SWARNSAR?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Swarnsarita Gems (SWARNSAR) is ₹80.10 (median value). With the current market price of ₹32.04, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹64.08 to ₹96.12, indicating ₹64.08 - ₹96.12.
Is SWARNSAR undervalued or overvalued?
Based on our multi-method analysis, Swarnsarita Gems (SWARNSAR) appears to be trading below calculated value by approximately 150.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 52.75 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 21.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 4.66x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Swarnsarita Gems
Additional stock information and data for SWARNSAR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹12 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹9 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹8 Cr | ₹8 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |