Transindia Real Estate Intrinsic Value

TREL • Logistics & Cargo
Current Stock Price
₹23.89
Primary Intrinsic Value
₹17.28
Market Cap
₹117.1 Cr
+100.0% Upside
Median Value
₹47.78
Value Range
₹9 - ₹72
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

TREL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹17.28 ₹13.82 - ₹20.74 -27.7% EPS: ₹1.44, Sector P/E: 12x
Book Value Method asset ₹59.73 ₹53.76 - ₹65.70 +150.0% Book Value/Share: ₹253.47, P/B: 1.0x
Revenue Multiple Method revenue ₹18.29 ₹16.46 - ₹20.12 -23.4% Revenue/Share: ₹22.86, P/S: 0.8x
EBITDA Multiple Method earnings ₹47.78 ₹43.00 - ₹52.56 +100.0% EBITDA: ₹68.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹59.73 ₹47.78 - ₹71.68 +150.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹9.22 ₹8.30 - ₹10.14 -61.4% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹11.87 ₹10.68 - ₹13.06 -50.3% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹71.67 ₹64.50 - ₹78.84 +200.0% EPS: ₹1.44, BVPS: ₹253.47
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

TREL Intrinsic Value Analysis

What is the intrinsic value of TREL?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Transindia Real Estate (TREL) is ₹47.78 (median value). With the current market price of ₹23.89, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹9.22 to ₹71.67, indicating ₹9.22 - ₹71.67.

Is TREL undervalued or overvalued?

Based on our multi-method analysis, Transindia Real Estate (TREL) appears to be trading below calculated value by approximately 100.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 3.14 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 2.9% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 44.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.08x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹85 Cr ₹85 Cr Positive Free Cash Flow 8/10
March 2024 ₹75 Cr ₹62 Cr Positive Free Cash Flow 8/10
March 2023 ₹118 Cr ₹86 Cr Positive Free Cash Flow 8/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10