Vasundhara Rasayans Intrinsic Value
VRL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹314.60 | ₹251.68 - ₹377.52 | +100.9% | EPS: ₹14.30, Sector P/E: 22x |
| Book Value Method | asset | ₹240.00 | ₹216.00 - ₹264.00 | +53.3% | Book Value/Share: ₹120.00, P/B: 2.0x |
| Revenue Multiple Method | revenue | ₹240.00 | ₹216.00 - ₹264.00 | +53.3% | Revenue/Share: ₹120.00, P/S: 2.0x |
| EBITDA Multiple Method | earnings | ₹233.33 | ₹210.00 - ₹256.66 | +49.0% | EBITDA: ₹7.00Cr, EV/EBITDA: 10x |
| Simple DCF (5Y) | dcf | ₹185.68 | ₹148.54 - ₹222.82 | +18.6% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹228.80 | ₹205.92 - ₹251.68 | +46.1% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹221.45 | ₹199.31 - ₹243.59 | +41.4% | Revenue Growth: 6.5%, Adj P/E: 15.5x |
| ROE Based Valuation | profitability | ₹200.00 | ₹180.00 - ₹220.00 | +27.7% | ROE: 13.9%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹196.49 | ₹176.84 - ₹216.14 | +25.5% | EPS: ₹14.30, 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 ₹228.80 (median value). With the current market price of ₹156.60, this represents a +46.1% variance from our estimated fair value.
The valuation range spans from ₹185.68 to ₹314.60, indicating ₹185.68 - ₹314.60.
Is VRL undervalued or overvalued?
Based on our multi-method analysis, Vasundhara Rasayans (VRL) appears to be trading below calculated value by approximately 46.1%.
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 |
| Debt to Equity Ratio | 1.19 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 13.9% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.84x | 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 |