Vasundhara Rasayans Intrinsic Value
Vasundhara Rasayans (VRL) median intrinsic value is ₹340.00 from 4 valuation models (range ₹186–₹340), vs current price ₹170.00 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read Vasundhara Rasayans dividend policy for the complete payout history and dividend yield track record.
VRL Valuation Methods Summary — DCF, Graham Number & P/E
Vasundhara Rasayans intrinsic value across 4 models vs current price ₹170.00 — 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 |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹240.00 | ₹216.00 - ₹264.00 | +41.2% | Book Value/Share: ₹120.00, P/B: 2.0x |
| Revenue Multiple Method | revenue | ₹340.00 | ₹306.00 - ₹374.00 | +100.0% | Revenue/Share: ₹7093.33, P/S: 2.0x |
| EBITDA Multiple Method | earnings | ₹340.00 | ₹306.00 - ₹374.00 | +100.0% | EBITDA: ₹36.00Cr, EV/EBITDA: 10x |
| Simple DCF (5Y) | dcf | ₹185.68 | ₹148.54 - ₹222.82 | +9.2% | CF Growth: 5.0%, Discount: 15% |
VRL Intrinsic Value vs Market Price — All Valuation Models
Vasundhara Rasayans fair value range ₹186–₹340 vs current market price ₹170.00 across 4 valuation models. Analyse VRL institutional holdings to track promoter, FII and institutional holdings.
VRL Intrinsic Value Analysis — Undervalued or Overvalued?
Vasundhara Rasayans median intrinsic value ₹340.00, current price ₹170.00 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of VRL?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Vasundhara Rasayans (VRL) is ₹340.00 (median value). With the current market price of ₹170.00, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹185.68 to ₹340.00, indicating ₹185.68 - ₹340.00.
Is VRL undervalued or overvalued?
Based on our multi-method analysis, Vasundhara Rasayans (VRL) appears to be trading below calculated value by approximately 100.0%.
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 | -177.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 49.49x | Industry Standard: 1.0x+ | Above 1.0x | 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 |