Universal Cables Intrinsic Value
UNIVCABLES Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹659.52 | ₹527.62 - ₹791.42 | -23.8% | EPS: ₹54.96, Sector P/E: 12x |
| Book Value Method | asset | ₹506.29 | ₹455.66 - ₹556.92 | -41.5% | Book Value/Share: ₹506.29, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹767.09 | ₹690.38 - ₹843.80 | -11.3% | Revenue/Share: ₹958.86, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹635.43 | ₹571.89 - ₹698.97 | -26.5% | EBITDA: ₹392.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹683.05 | ₹546.44 - ₹819.66 | -21.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹351.74 | ₹316.57 - ₹386.91 | -59.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹452.87 | ₹407.58 - ₹498.16 | -47.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹658.29 | ₹592.46 - ₹724.12 | -23.9% | ROE: 10.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹791.25 | ₹712.12 - ₹870.38 | -8.5% | EPS: ₹54.96, BVPS: ₹506.29 |
| Dividend Yield Method | dividend | ₹259.53 | ₹233.58 - ₹285.48 | -70.0% | DPS: ₹4.00, Target Yield: 3.5% |
Want to compare with current market value? Check UNIVCABLES share price latest .
Valuation Comparison Chart
UNIVCABLES Intrinsic Value Analysis
What is the intrinsic value of UNIVCABLES?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Universal Cables (UNIVCABLES) is ₹658.29 (median value). With the current market price of ₹865.10, this represents a -23.9% variance from our estimated fair value.
The valuation range spans from ₹259.53 to ₹791.25, indicating ₹259.53 - ₹791.25.
Is UNIVCABLES undervalued or overvalued?
Based on our multi-method analysis, Universal Cables (UNIVCABLES) appears to be trading above calculated value by approximately 23.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.89 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.93 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 10.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.98x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Universal Cables
Additional stock information and data for UNIVCABLES
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹176 Cr | ₹106 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹33 Cr | ₹8 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹143 Cr | ₹136 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-12 Cr | ₹-16 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹90 Cr | ₹82 Cr | Positive Free Cash Flow | 8/10 |