Viram Suvarn Intrinsic Value
Viram Suvarn (VSL) median intrinsic value is ₹22.34 from 9 valuation models (range ₹6–₹28), vs current price ₹11.17 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Viram Suvarn share price today.
VSL Valuation Methods Summary — DCF, Graham Number & P/E
Viram Suvarn intrinsic value across 9 models vs current price ₹11.17 — upside/downside and value range per method. Browse VSL complete financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹25.00 | ₹20.00 - ₹30.00 | +123.8% | EPS: ₹1.00, Sector P/E: 25x |
| Book Value Method | asset | ₹27.93 | ₹25.14 - ₹30.72 | +150.0% | Book Value/Share: ₹16.67, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹22.34 | ₹20.11 - ₹24.57 | +100.0% | Revenue/Share: ₹18.67, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹22.34 | ₹20.11 - ₹24.57 | +100.0% | EBITDA: ₹9.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹27.93 | ₹22.34 - ₹33.52 | +150.0% | CF Growth: 11.8%, Discount: 15% |
| PEG Ratio Method | growth | ₹6.40 | ₹5.76 - ₹7.04 | -42.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹18.67 | ₹16.80 - ₹20.54 | +67.1% | Revenue Growth: 7.5%, Adj P/E: 18.7x |
| ROE Based Valuation | profitability | ₹22.34 | ₹20.11 - ₹24.57 | +100.0% | ROE: 28.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹19.36 | ₹17.42 - ₹21.30 | +73.3% | EPS: ₹1.00, BVPS: ₹16.67 |
VSL Intrinsic Value vs Market Price — All Valuation Models
Viram Suvarn fair value range ₹6–₹28 vs current market price ₹11.17 across 9 valuation models. Also explore VSL share price charts to track price trends across different timeframes.
VSL Intrinsic Value Analysis — Undervalued or Overvalued?
Viram Suvarn median intrinsic value ₹22.34, current price ₹11.17 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of VSL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Viram Suvarn (VSL) is ₹22.34 (median value). With the current market price of ₹11.17, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹6.40 to ₹27.93, indicating ₹6.40 - ₹27.93.
Is VSL undervalued or overvalued?
Based on our multi-method analysis, Viram Suvarn (VSL) appears to be trading below calculated value by approximately 100.0%.
VSL Financial Health — Key Ratios vs Industry Benchmarks
Viram Suvarn 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 |
|---|---|---|---|---|
| Return on Equity | 28.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 28.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.04x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
VSL Cash Flow Quality — Operating & Free Cash Flow
Viram Suvarn 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 | ₹5 Cr | ₹3 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹4 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹-10 Cr | ₹-10 Cr | Negative Cash Flow | 3/10 |