Veto Switchgear Cable Intrinsic Value

VETO • Consumer Goods
Current Stock Price
₹106.95
Primary Intrinsic Value
₹318.00
Market Cap
₹203.2 Cr
+100.0% Upside
Median Value
₹213.90
Value Range
₹81 - ₹318
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

VETO Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹318.00 ₹254.40 - ₹381.60 +197.3% EPS: ₹12.72, Sector P/E: 25x
Book Value Method asset ₹267.38 ₹240.64 - ₹294.12 +150.0% Book Value/Share: ₹140.53, P/B: 2.5x
Revenue Multiple Method revenue ₹213.90 ₹192.51 - ₹235.29 +100.0% Revenue/Share: ₹189.47, P/S: 1.5x
EBITDA Multiple Method earnings ₹213.90 ₹192.51 - ₹235.29 +100.0% EBITDA: ₹36.00Cr, EV/EBITDA: 12x
Simple DCF (5Y) dcf ₹107.24 ₹85.79 - ₹128.69 +0.3% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹81.41 ₹73.27 - ₹89.55 -23.9% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹235.83 ₹212.25 - ₹259.41 +120.5% Revenue Growth: 6.0%, Adj P/E: 18.5x
ROE Based Valuation profitability ₹126.32 ₹113.69 - ₹138.95 +18.1% ROE: 9.0%, P/E Multiple: 10x
Graham Defensive Method conservative ₹200.55 ₹180.50 - ₹220.61 +87.5% EPS: ₹12.72, BVPS: ₹140.53
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check VETO share price latest .

Valuation Comparison Chart

VETO Intrinsic Value Analysis

What is the intrinsic value of VETO?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Veto Switchgear Cable (VETO) is ₹213.90 (median value). With the current market price of ₹106.95, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹81.41 to ₹318.00, indicating ₹81.41 - ₹318.00.

Is VETO undervalued or overvalued?

Based on our multi-method analysis, Veto Switchgear Cable (VETO) appears to be trading below calculated value by approximately 100.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 43.17 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.24 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 9.0% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 9.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.08x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹15 Cr ₹6 Cr Positive Free Cash Flow 7/10
March 2024 ₹28 Cr ₹24 Cr Positive Free Cash Flow 8/10
March 2023 ₹18 Cr ₹17 Cr Positive Free Cash Flow 8/10
March 2022 ₹-8 Cr ₹-8 Cr Negative Cash Flow 3/10
March 2021 ₹7 Cr ₹4 Cr Positive Free Cash Flow 7/10