Vasundhara Rasayans Intrinsic Value
Vasundhara Rasayans (VRL) median intrinsic value is ₹185.68 from 9 valuation models (range ₹145–₹264), vs current price ₹123.90 — +49.9% upside (Trading Below Calculated Value), margin of safety 33.3%. Browse VRL financial statements for revenue, profit, balance sheet and cash flow data.
VRL Valuation Methods Summary — DCF, Graham Number & P/E
Vasundhara Rasayans intrinsic value across 9 models vs current price ₹123.90 — upside/downside and value range per method. For current market price and key ratios, visit Vasundhara Rasayans share price today.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹264.00 | ₹211.20 - ₹316.80 | +113.1% | EPS: ₹12.00, Sector P/E: 22x |
| Book Value Method | asset | ₹240.00 | ₹216.00 - ₹264.00 | +93.7% | Book Value/Share: ₹120.00, P/B: 2.0x |
| Revenue Multiple Method | revenue | ₹233.33 | ₹210.00 - ₹256.66 | +88.3% | Revenue/Share: ₹116.67, P/S: 2.0x |
| EBITDA Multiple Method | earnings | ₹200.00 | ₹180.00 - ₹220.00 | +61.4% | EBITDA: ₹6.00Cr, EV/EBITDA: 10x |
| Simple DCF (5Y) | dcf | ₹185.68 | ₹148.54 - ₹222.82 | +49.9% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹144.85 | ₹130.37 - ₹159.34 | +16.9% | EPS Growth: 15.1%, Fair P/E: 12.1x |
| Growth Adjusted P/E | growth | ₹185.16 | ₹166.64 - ₹203.68 | +49.4% | Revenue Growth: 5.7%, Adj P/E: 15.4x |
| ROE Based Valuation | profitability | ₹160.00 | ₹144.00 - ₹176.00 | +29.1% | ROE: 11.1%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹180.00 | ₹162.00 - ₹198.00 | +45.3% | EPS: ₹12.00, BVPS: ₹120.00 |
VRL Intrinsic Value vs Market Price — All Valuation Models
Vasundhara Rasayans fair value range ₹145–₹264 vs current market price ₹123.90 across 9 valuation models. Also explore VRL price movement history to track price trends across different timeframes.
VRL Intrinsic Value Analysis — Undervalued or Overvalued?
Vasundhara Rasayans median intrinsic value ₹185.68, current price ₹123.90 — Trading Below Calculated Value by 49.9%, margin of safety 33.3%.
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 ₹123.90, this represents a +49.9% 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 49.9%.
VRL Financial Health — Key Ratios vs Industry Benchmarks
Vasundhara Rasayans financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| 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 |
VRL Cash Flow Quality — Operating & Free Cash Flow
Vasundhara Rasayans operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| 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 |