Tyroon Tea Company Intrinsic Value

TYROON • Consumer Goods
Current Stock Price
₹86.90
Primary Intrinsic Value
₹217.25
Market Cap
₹34.8 Cr
+68.3% Upside
Median Value
₹146.25
Value Range
₹93 - ₹217
Assessment
Trading Below Calculated Value
Safety Margin
40.6%

TYROON Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹217.25 ₹195.53 - ₹238.98 +150.0% Book Value/Share: ₹102.50, P/B: 2.5x
Revenue Multiple Method revenue ₹146.25 ₹131.62 - ₹160.88 +68.3% Revenue/Share: ₹97.50, P/S: 1.5x
Simple DCF (5Y) dcf ₹92.84 ₹74.27 - ₹111.41 +6.8% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

TYROON Intrinsic Value Analysis

What is the intrinsic value of TYROON?

Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Tyroon Tea Company (TYROON) is ₹146.25 (median value). With the current market price of ₹86.90, this represents a +68.3% variance from our estimated fair value.

The valuation range spans from ₹92.84 to ₹217.25, indicating ₹92.84 - ₹217.25.

Is TYROON undervalued or overvalued?

Based on our multi-method analysis, Tyroon Tea Company (TYROON) appears to be trading below calculated value by approximately 68.3%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 3.25 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity -7.3% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -41.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.70x 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 2025 ₹4 Cr ₹4 Cr Positive Free Cash Flow 8/10
March 2024 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2023 ₹2 Cr ₹0 Cr Positive Operating Cash Flow 6/10
March 2022 ₹5 Cr ₹2 Cr Positive Free Cash Flow 7/10
March 2021 ₹10 Cr ₹5 Cr Positive Free Cash Flow 7/10