Vadilal Industries Intrinsic Value
Vadilal Industries (VADILALIND) median intrinsic value is ₹1988.57 from 9 valuation models (range ₹994–₹2640), vs current price ₹4843.00 — -58.9% downside (Trading Above Calculated Value), margin of safety -100.0%. Browse VADILALIND balance sheet details for revenue, profit, balance sheet and cash flow data.
VADILALIND Valuation Methods Summary — DCF, Graham Number & P/E
Vadilal Industries intrinsic value across 9 models vs current price ₹4843.00 — upside/downside and value range per method. For current market price and key ratios, visit VADILALIND stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2232.00 | ₹1785.60 - ₹2678.40 | -53.9% | EPS: ₹186.00, Sector P/E: 12x |
| Book Value Method | asset | ₹994.29 | ₹894.86 - ₹1093.72 | -79.5% | Book Value/Share: ₹994.29, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1595.43 | ₹1435.89 - ₹1754.97 | -67.1% | Revenue/Share: ₹1994.29, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2022.86 | ₹1820.57 - ₹2225.15 | -58.2% | EBITDA: ₹236.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2272.99 | ₹1818.39 - ₹2727.59 | -53.1% | CF Growth: 12.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹1452.90 | ₹1307.61 - ₹1598.19 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1532.64 | ₹1379.38 - ₹1685.90 | -68.4% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2640.00 | ₹2376.00 - ₹2904.00 | -45.5% | ROE: 19.0%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹1988.57 | ₹1789.71 - ₹2187.43 | -58.9% | EPS: ₹186.00, BVPS: ₹994.29 |
VADILALIND Intrinsic Value vs Market Price — All Valuation Models
Vadilal Industries fair value range ₹994–₹2640 vs current market price ₹4843.00 across 9 valuation models. Also explore VADILALIND price trends to track price trends across different timeframes.
VADILALIND Intrinsic Value Analysis — Undervalued or Overvalued?
Vadilal Industries median intrinsic value ₹1988.57, current price ₹4843.00 — Trading Above Calculated Value by 58.9%, margin of safety -100.0%.
What is the intrinsic value of VADILALIND?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Vadilal Industries (VADILALIND) is ₹1988.57 (median value). With the current market price of ₹4843.00, this represents a -58.9% variance from our estimated fair value.
The valuation range spans from ₹994.29 to ₹2640.00, indicating ₹994.29 - ₹2640.00.
Is VADILALIND undervalued or overvalued?
Based on our multi-method analysis, Vadilal Industries (VADILALIND) appears to be trading above calculated value by approximately 58.9%.
VADILALIND Financial Health — Key Ratios vs Industry Benchmarks
Vadilal 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 | 2.75 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 19.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.27x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
VADILALIND Cash Flow Quality — Operating & Free Cash Flow
Vadilal 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 | ₹130 Cr | ₹92 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹192 Cr | ₹159 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹40 Cr | ₹9 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹32 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹82 Cr | ₹77 Cr | Positive Free Cash Flow | 8/10 |