Transindia Real Estate Intrinsic Value

TREL • Logistics & Cargo
Current Stock Price
₹26.42
Primary Intrinsic Value
₹16.80
Market Cap
₹129.5 Cr
+100.0% Upside
Median Value
₹52.84
Value Range
₹9 - ₹79
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 ₹16.80 ₹13.44 - ₹20.16 -36.4% EPS: ₹1.40, Sector P/E: 12x
Book Value Method asset ₹66.05 ₹59.45 - ₹72.66 +150.0% Book Value/Share: ₹253.47, P/B: 1.0x
Revenue Multiple Method revenue ₹18.29 ₹16.46 - ₹20.12 -30.8% Revenue/Share: ₹22.86, P/S: 0.8x
EBITDA Multiple Method earnings ₹52.84 ₹47.56 - ₹58.12 +100.0% EBITDA: ₹68.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹66.05 ₹52.84 - ₹79.26 +150.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹8.96 ₹8.06 - ₹9.86 -66.1% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹11.54 ₹10.39 - ₹12.69 -56.3% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹79.26 ₹71.33 - ₹87.19 +200.0% EPS: ₹1.40, 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 ₹52.84 (median value). With the current market price of ₹26.42, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹8.96 to ₹79.26, indicating ₹8.96 - ₹79.26.

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
Debt to Equity Ratio 1.07 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
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