Trade Wings Intrinsic Value

TRADWIN • Leisure Services
Current Stock Price
₹489.35
Primary Intrinsic Value
₹650.67
Market Cap
₹146.8 Cr
+33.0% Upside
Median Value
₹650.67
Value Range
₹208 - ₹651
Assessment
Trading Below Calculated Value
Safety Margin
24.8%

TRADWIN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Revenue Multiple Method revenue ₹650.67 ₹585.60 - ₹715.74 +33.0% Revenue/Share: ₹813.33, P/S: 0.8x
Simple DCF (5Y) dcf ₹207.73 ₹166.18 - ₹249.28 -57.5% CF Growth: 3.9%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

TRADWIN Intrinsic Value Analysis

What is the intrinsic value of TRADWIN?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Trade Wings (TRADWIN) is ₹650.67 (median value). With the current market price of ₹489.35, this represents a +33.0% variance from our estimated fair value.

The valuation range spans from ₹207.73 to ₹650.67, indicating ₹207.73 - ₹650.67.

Is TRADWIN undervalued or overvalued?

Based on our multi-method analysis, Trade Wings (TRADWIN) appears to be trading below calculated value by approximately 33.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 1.33 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio -5.27 Industry Standard: <0.5 Below 0.5 Indicates financial leverage level
Return on Equity 72.7% 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 4.21x 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 ₹7 Cr ₹7 Cr Positive Free Cash Flow 8/10
March 2024 ₹5 Cr ₹4 Cr Positive Free Cash Flow 8/10
March 2023 ₹5 Cr ₹5 Cr Positive Free Cash Flow 8/10
March 2021 ₹4 Cr ₹4 Cr Positive Free Cash Flow 8/10
March 2020 ₹6 Cr ₹5 Cr Positive Free Cash Flow 8/10