Vasundhara Rasayans Intrinsic Value
VRL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹264.00 | ₹211.20 - ₹316.80 | +109.0% | EPS: ₹12.00, Sector P/E: 22x |
| Book Value Method | asset | ₹240.00 | ₹216.00 - ₹264.00 | +90.0% | Book Value/Share: ₹120.00, P/B: 2.0x |
| Revenue Multiple Method | revenue | ₹233.33 | ₹210.00 - ₹256.66 | +84.7% | Revenue/Share: ₹116.67, P/S: 2.0x |
| EBITDA Multiple Method | earnings | ₹200.00 | ₹180.00 - ₹220.00 | +58.4% | EBITDA: ₹6.00Cr, EV/EBITDA: 10x |
| Simple DCF (5Y) | dcf | ₹185.68 | ₹148.54 - ₹222.82 | +47.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹144.85 | ₹130.37 - ₹159.34 | +14.7% | EPS Growth: 15.1%, Fair P/E: 12.1x |
| Growth Adjusted P/E | growth | ₹185.16 | ₹166.64 - ₹203.68 | +46.6% | Revenue Growth: 5.7%, Adj P/E: 15.4x |
| ROE Based Valuation | profitability | ₹160.00 | ₹144.00 - ₹176.00 | +26.7% | ROE: 11.1%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹180.00 | ₹162.00 - ₹198.00 | +42.5% | EPS: ₹12.00, BVPS: ₹120.00 |
Want to compare with current market value? Check VRL share price latest .
Valuation Comparison Chart
VRL Intrinsic Value Analysis
What is the intrinsic value of VRL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Vasundhara Rasayans (VRL) is ₹185.68 (median value). With the current market price of ₹126.30, this represents a +47.0% variance from our estimated fair value.
The valuation range spans from ₹144.85 to ₹264.00, indicating ₹144.85 - ₹264.00.
Is VRL undervalued or overvalued?
Based on our multi-method analysis, Vasundhara Rasayans (VRL) appears to be trading below calculated value by approximately 47.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 40.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.1% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.81x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Vasundhara Rasayans
Additional stock information and data for VRL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-6 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹-7 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹8 Cr | ₹8 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |