United Van Der Horst Intrinsic Value
UVDRHOR Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹45.60 | ₹36.48 - ₹54.72 | +21.9% | EPS: ₹3.80, Sector P/E: 12x |
| Book Value Method | asset | ₹72.86 | ₹65.57 - ₹80.15 | +94.8% | Book Value/Share: ₹72.86, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹41.14 | ₹37.03 - ₹45.25 | +10.0% | Revenue/Share: ₹51.43, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹74.82 | ₹67.34 - ₹82.30 | +100.0% | EBITDA: ₹14.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹93.52 | ₹74.82 - ₹112.22 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹32.21 | ₹28.99 - ₹35.43 | -13.9% | EPS Growth: 10.6%, Fair P/E: 8.5x |
| Growth Adjusted P/E | growth | ₹32.68 | ₹29.41 - ₹35.95 | -12.6% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹74.82 | ₹67.34 - ₹82.30 | +100.0% | ROE: 11.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹78.93 | ₹71.04 - ₹86.82 | +111.0% | EPS: ₹3.80, BVPS: ₹72.86 |
Want to compare with current market value? Check UVDRHOR share price latest .
Valuation Comparison Chart
UVDRHOR Intrinsic Value Analysis
What is the intrinsic value of UVDRHOR?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of United Van Der Horst (UVDRHOR) is ₹72.86 (median value). With the current market price of ₹37.41, this represents a +94.8% variance from our estimated fair value.
The valuation range spans from ₹32.21 to ₹93.52, indicating ₹32.21 - ₹93.52.
Is UVDRHOR undervalued or overvalued?
Based on our multi-method analysis, United Van Der Horst (UVDRHOR) appears to be trading below calculated value by approximately 94.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.73 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 11.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 37.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.41x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for United Van Der Horst
Additional stock information and data for UVDRHOR
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹12 Cr | ₹11 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹3 Cr | ₹-3 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹3 Cr | ₹-2 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹2 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹0 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |