Variman Global Enterprise Intrinsic Value

VARIMAN • Commercial Services
Current Stock Price
₹4.64
Primary Intrinsic Value
₹11.60
Market Cap
₹9.3 Cr
+100.0% Upside
Median Value
₹9.28
Value Range
₹9 - ₹12
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

VARIMAN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹11.60 ₹10.44 - ₹12.76 +150.0% Book Value/Share: ₹25.00, P/B: 1.0x
Revenue Multiple Method revenue ₹9.28 ₹8.35 - ₹10.21 +100.0% Revenue/Share: ₹48.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹9.28 ₹8.35 - ₹10.21 +100.0% EBITDA: ₹4.00Cr, EV/EBITDA: 6x
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check VARIMAN share price latest .

Valuation Comparison Chart

VARIMAN Intrinsic Value Analysis

What is the intrinsic value of VARIMAN?

Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Variman Global Enterprise (VARIMAN) is ₹9.28 (median value). With the current market price of ₹4.64, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹9.28 to ₹11.60, indicating ₹9.28 - ₹11.60.

Is VARIMAN undervalued or overvalued?

Based on our multi-method analysis, Variman Global Enterprise (VARIMAN) appears to be trading below calculated value by approximately 100.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.87 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.98 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin -1.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.97x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-17 Cr ₹-18 Cr Negative Cash Flow 3/10
March 2024 ₹-7 Cr ₹-7 Cr Negative Cash Flow 3/10
March 2023 ₹-9 Cr ₹-10 Cr Negative Cash Flow 3/10
March 2022 ₹-7 Cr ₹-7 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹-1 Cr Negative Cash Flow 3/10