Tembo Global Industries Intrinsic Value
Tembo Global Industries (TEMBO) median intrinsic value is ₹140.47 from 9 valuation models (range ₹112–₹169), vs current price ₹56.19 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. For current market price and key ratios, visit TEMBO share price screener.
TEMBO Valuation Methods Summary — DCF, Graham Number & P/E
Tembo Global Industries intrinsic value across 9 models vs current price ₹56.19 — upside/downside and value range per method. See TEMBO book value to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹168.57 | ₹134.86 - ₹202.28 | +200.0% | EPS: ₹72.60, Sector P/E: 12x |
| Book Value Method | asset | ₹140.47 | ₹126.42 - ₹154.52 | +150.0% | Book Value/Share: ₹237.89, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹112.38 | ₹101.14 - ₹123.62 | +100.0% | Revenue/Share: ₹749.47, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹112.38 | ₹101.14 - ₹123.62 | +100.0% | EBITDA: ₹196.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹121.54 | ₹97.23 - ₹145.85 | +116.3% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹168.57 | ₹151.71 - ₹185.43 | +200.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹168.57 | ₹151.71 - ₹185.43 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹112.38 | ₹101.14 - ₹123.62 | +100.0% | ROE: 26.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹168.57 | ₹151.71 - ₹185.43 | +200.0% | EPS: ₹72.60, BVPS: ₹237.89 |
TEMBO Intrinsic Value vs Market Price — All Valuation Models
Tembo Global Industries fair value range ₹112–₹169 vs current market price ₹56.19 across 9 valuation models. Check TEMBO market cap trends to track the company's total market size over time.
TEMBO Intrinsic Value Analysis — Undervalued or Overvalued?
Tembo Global Industries median intrinsic value ₹140.47, current price ₹56.19 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
What is the intrinsic value of TEMBO?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Tembo Global Industries (TEMBO) is ₹140.47 (median value). With the current market price of ₹56.19, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹112.38 to ₹168.57, indicating ₹112.38 - ₹168.57.
Is TEMBO undervalued or overvalued?
Based on our multi-method analysis, Tembo Global Industries (TEMBO) appears to be trading below calculated value by approximately 150.0%.
TEMBO Financial Health — Key Ratios vs Industry Benchmarks
Tembo Global Industries 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 | 4.42 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 26.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 11.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.09x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
TEMBO Cash Flow Quality — Operating & Free Cash Flow
Tembo Global Industries 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 | ₹-77 Cr | ₹-181 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹17 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹2 Cr | ₹-2 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹4 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹-4 Cr | ₹-10 Cr | Negative Cash Flow | 3/10 |