TGB Banquets & Hotels Intrinsic Value

TGBHOTELS • Leisure Services
Current Stock Price
₹9.47
Primary Intrinsic Value
₹23.68
Market Cap
₹27.5 Cr
+150.1% Upside
Median Value
₹23.68
Value Range
₹7 - ₹24
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

TGBHOTELS Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹23.68 ₹21.31 - ₹26.05 +150.1% Book Value/Share: ₹34.83, P/B: 1.0x
Revenue Multiple Method revenue ₹18.94 ₹17.05 - ₹20.83 +100.0% Revenue/Share: ₹40.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹7.12 ₹6.41 - ₹7.83 -24.8% EBITDA: ₹4.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹23.68 ₹18.94 - ₹28.42 +150.1% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

TGBHOTELS Intrinsic Value Analysis

What is the intrinsic value of TGBHOTELS?

Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of TGB Banquets & Hotels (TGBHOTELS) is ₹23.68 (median value). With the current market price of ₹9.47, this represents a +150.1% variance from our estimated fair value.

The valuation range spans from ₹7.12 to ₹23.68, indicating ₹7.12 - ₹23.68.

Is TGBHOTELS undervalued or overvalued?

Based on our multi-method analysis, TGB Banquets & Hotels (TGBHOTELS) appears to be trading below calculated value by approximately 150.1%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 8.50 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.59 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin -194.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.72x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2019 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2018 ₹-57 Cr ₹-57 Cr Negative Cash Flow 3/10
March 2017 ₹32 Cr ₹32 Cr Positive Free Cash Flow 8/10
March 2016 ₹32 Cr ₹32 Cr Positive Free Cash Flow 8/10
March 2015 ₹13 Cr ₹12 Cr Positive Free Cash Flow 8/10