Veranda Learning Solutions Intrinsic Value
VERANDA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹509.28 | ₹407.42 - ₹611.14 | +187.9% | EPS: ₹42.44, Sector P/E: 12x |
| Book Value Method | asset | ₹35.38 | ₹31.84 - ₹38.92 | -80.0% | Book Value/Share: ₹34.73, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹94.70 | ₹85.23 - ₹104.17 | -46.5% | Revenue/Share: ₹118.38, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹353.84 | ₹318.46 - ₹389.22 | +100.0% | EBITDA: ₹544.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹70.77 | ₹56.62 - ₹84.92 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹271.62 | ₹244.46 - ₹298.78 | +53.5% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹349.71 | ₹314.74 - ₹384.68 | +97.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹353.84 | ₹318.46 - ₹389.22 | +100.0% | ROE: 149.4%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹69.46 | ₹62.51 - ₹76.41 | -60.7% | EPS: ₹42.44, BVPS: ₹34.73 |
Want to compare with current market value? Check VERANDA share price latest .
Valuation Comparison Chart
VERANDA Intrinsic Value Analysis
What is the intrinsic value of VERANDA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Veranda Learning Solutions (VERANDA) is ₹271.62 (median value). With the current market price of ₹176.92, this represents a +53.5% variance from our estimated fair value.
The valuation range spans from ₹35.38 to ₹509.28, indicating ₹35.38 - ₹509.28.
Is VERANDA undervalued or overvalued?
Based on our multi-method analysis, Veranda Learning Solutions (VERANDA) appears to be trading below calculated value by approximately 53.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.22 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 149.4% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 35.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.47x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Veranda Learning Solutions
Additional stock information and data for VERANDA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹32 Cr | ₹8 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹27 Cr | ₹-89 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹15 Cr | ₹-156 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹-39 Cr | ₹-152 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-5 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |