Varun Mercantile Intrinsic Value

VARUNME • Commercial Services
Current Stock Price
₹1.08
Primary Intrinsic Value
₹3.24
Market Cap
₹0.2 Cr
+200.0% Upside
Median Value
₹3.24
Value Range
₹3 - ₹3
Assessment
Trading Below Calculated Value
Safety Margin
66.7%

VARUNME Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹3.24 ₹2.59 - ₹3.89 +200.0% EPS: ₹0.70, Sector P/E: 12x
Book Value Method asset ₹2.70 ₹2.43 - ₹2.97 +150.0% Book Value/Share: ₹25.00, P/B: 1.0x
PEG Ratio Method growth ₹3.24 ₹2.92 - ₹3.56 +200.0% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹3.24 ₹2.92 - ₹3.56 +200.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹3.24 ₹2.92 - ₹3.56 +200.0% EPS: ₹0.70, BVPS: ₹25.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

VARUNME Intrinsic Value Analysis

What is the intrinsic value of VARUNME?

Based on our comprehensive analysis using 5 different valuation methods, the estimated intrinsic value of Varun Mercantile (VARUNME) is ₹3.24 (median value). With the current market price of ₹1.08, this represents a +200.0% variance from our estimated fair value.

The valuation range spans from ₹2.70 to ₹3.24, indicating ₹2.70 - ₹3.24.

Is VARUNME undervalued or overvalued?

Based on our multi-method analysis, Varun Mercantile (VARUNME) appears to be trading below calculated value by approximately 200.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.00 Industry Standard: <0.5 Below 1.0 Indicates financial leverage level

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10