Variman Global Enterprise Intrinsic Value

VARIMAN • Commercial Services
Current Stock Price
₹6.67
Primary Intrinsic Value
₹16.68
Market Cap
₹13.3 Cr
+100.0% Upside
Median Value
₹13.34
Value Range
₹12 - ₹17
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 ₹16.68 ₹15.01 - ₹18.35 +150.1% Book Value/Share: ₹25.00, P/B: 1.0x
Revenue Multiple Method revenue ₹13.34 ₹12.01 - ₹14.67 +100.0% Revenue/Share: ₹48.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹12.00 ₹10.80 - ₹13.20 +79.9% 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 ₹13.34 (median value). With the current market price of ₹6.67, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹12.00 to ₹16.68, indicating ₹12.00 - ₹16.68.

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