Uniroyal Industries Intrinsic Value
Uniroyal Industries (UNIROYAL) median intrinsic value is ₹36.00 from 4 valuation models (range ₹25–₹45), vs current price ₹18.00 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit UNIROYAL share price.
UNIROYAL Valuation Methods Summary — DCF, Graham Number & P/E
Uniroyal Industries intrinsic value across 4 models vs current price ₹18.00 — upside/downside and value range per method. Browse Uniroyal Industries financial data for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹25.00 | ₹22.50 - ₹27.50 | +38.9% | Book Value/Share: ₹25.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹36.00 | ₹32.40 - ₹39.60 | +100.0% | Revenue/Share: ₹145.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹30.00 | ₹27.00 - ₹33.00 | +66.7% | EBITDA: ₹4.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹45.00 | ₹36.00 - ₹54.00 | +150.0% | CF Growth: 14.5%, Discount: 15% |
UNIROYAL Intrinsic Value vs Market Price — All Valuation Models
Uniroyal Industries fair value range ₹25–₹45 vs current market price ₹18.00 across 4 valuation models. Compare with UNIROYAL intrinsic value calculation to assess whether the stock is under or overvalued.
UNIROYAL Intrinsic Value Analysis — Undervalued or Overvalued?
Uniroyal Industries median intrinsic value ₹36.00, current price ₹18.00 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of UNIROYAL?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Uniroyal Industries (UNIROYAL) is ₹36.00 (median value). With the current market price of ₹18.00, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹25.00 to ₹45.00, indicating ₹25.00 - ₹45.00.
Is UNIROYAL undervalued or overvalued?
Based on our multi-method analysis, Uniroyal Industries (UNIROYAL) appears to be trading below calculated value by approximately 100.0%.
UNIROYAL Financial Health — Key Ratios vs Industry Benchmarks
Uniroyal Industries financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 7.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.25 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.58x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
UNIROYAL Cash Flow Quality — Operating & Free Cash Flow
Uniroyal Industries operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-2 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹4 Cr | ₹4 Cr | Positive Free Cash Flow | 8/10 |