V2 Retail Intrinsic Value
V2RETAIL • Retail
Current Stock Price
₹191.71
Primary Intrinsic Value
₹237.60
Market Cap
₹671.0 Cr
+23.9%
Upside
Median Value
₹237.60
Value Range
₹99 - ₹479
Assessment
Trading Below Calculated Value
Safety Margin
19.3%
V2RETAIL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹237.60 | ₹190.08 - ₹285.12 | +23.9% | EPS: ₹19.80, Sector P/E: 12x |
| Book Value Method | asset | ₹98.86 | ₹88.97 - ₹108.75 | -48.4% | Book Value/Share: ₹98.86, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹383.42 | ₹345.08 - ₹421.76 | +100.0% | Revenue/Share: ₹811.43, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹383.42 | ₹345.08 - ₹421.76 | +100.0% | EBITDA: ₹348.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹479.28 | ₹383.42 - ₹575.14 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹126.72 | ₹114.05 - ₹139.39 | -33.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹163.15 | ₹146.84 - ₹179.47 | -14.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹272.00 | ₹244.80 - ₹299.20 | +41.9% | ROE: 19.7%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹197.71 | ₹177.94 - ₹217.48 | +3.1% | EPS: ₹19.80, BVPS: ₹98.86 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
V2RETAIL Intrinsic Value Analysis
What is the intrinsic value of V2RETAIL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of V2 Retail (V2RETAIL) is ₹237.60 (median value). With the current market price of ₹191.71, this represents a +23.9% variance from our estimated fair value.
The valuation range spans from ₹98.86 to ₹479.28, indicating ₹98.86 - ₹479.28.
Is V2RETAIL undervalued or overvalued?
Based on our multi-method analysis, V2 Retail (V2RETAIL) appears to be trading below calculated value by approximately 23.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.94 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 19.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.78x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for V2 Retail
Additional stock information and data for V2RETAIL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹223 Cr | ₹158 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹93 Cr | ₹74 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹86 Cr | ₹80 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹59 Cr | ₹51 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹3 Cr | ₹-7 Cr | Positive Operating Cash Flow | 6/10 |