Synthiko Foils Intrinsic Value

SYNTHFO • Capital Goods
Current Stock Price
₹1731.00
Primary Intrinsic Value
₹519.30
Market Cap
₹173.1 Cr
-70.0% Downside
Median Value
₹519.30
Value Range
₹346 - ₹866
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

SYNTHFO Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹519.30 ₹415.44 - ₹623.16 -70.0% EPS: ₹12.80, Sector P/E: 12x
Book Value Method asset ₹346.20 ₹311.58 - ₹380.82 -80.0% Book Value/Share: ₹60.00, P/B: 1.0x
Revenue Multiple Method revenue ₹519.30 ₹467.37 - ₹571.23 -70.0% Revenue/Share: ₹180.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹692.40 ₹623.16 - ₹761.64 -60.0% EBITDA: ₹3.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹692.40 ₹553.92 - ₹830.88 -60.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹519.30 ₹467.37 - ₹571.23 -70.0% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹519.30 ₹467.37 - ₹571.23 -70.0% Revenue Growth: -12.0%, Adj P/E: 8.0x
ROE Based Valuation profitability ₹865.50 ₹778.95 - ₹952.05 -50.0% ROE: 33.3%, P/E Multiple: 16x
Graham Defensive Method conservative ₹519.30 ₹467.37 - ₹571.23 -70.0% EPS: ₹12.80, BVPS: ₹60.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SYNTHFO Intrinsic Value Analysis

What is the intrinsic value of SYNTHFO?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Synthiko Foils (SYNTHFO) is ₹519.30 (median value). With the current market price of ₹1731.00, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹346.20 to ₹865.50, indicating ₹346.20 - ₹865.50.

Is SYNTHFO undervalued or overvalued?

Based on our multi-method analysis, Synthiko Foils (SYNTHFO) appears to be trading above calculated value by approximately 70.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.17 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 33.3% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin -1.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 2.57x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2024 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10