Vidhi Specialty Food Ingredients Intrinsic Value
VIDHIING • Chemicals
Current Stock Price
₹315.20
Primary Intrinsic Value
₹101.28
Market Cap
₹157.6 Cr
+54.3%
Upside
Median Value
₹486.40
Value Range
₹95 - ₹788
Assessment
Trading Below Calculated Value
Safety Margin
35.2%
VIDHIING Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹101.28 | ₹81.02 - ₹121.54 | -67.9% | EPS: ₹8.44, Sector P/E: 12x |
| Book Value Method | asset | ₹602.00 | ₹541.80 - ₹662.20 | +91.0% | Book Value/Share: ₹602.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹486.40 | ₹437.76 - ₹535.04 | +54.3% | Revenue/Share: ₹608.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹630.40 | ₹567.36 - ₹693.44 | +100.0% | EBITDA: ₹72.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹788.00 | ₹630.40 - ₹945.60 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹94.56 | ₹85.10 - ₹104.02 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹94.56 | ₹85.10 - ₹104.02 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹630.40 | ₹567.36 - ₹693.44 | +100.0% | ROE: 14.6%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹338.11 | ₹304.30 - ₹371.92 | +7.3% | EPS: ₹8.44, BVPS: ₹602.00 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
VIDHIING Intrinsic Value Analysis
What is the intrinsic value of VIDHIING?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Vidhi Specialty Food Ingredients (VIDHIING) is ₹486.40 (median value). With the current market price of ₹315.20, this represents a +54.3% variance from our estimated fair value.
The valuation range spans from ₹94.56 to ₹788.00, indicating ₹94.56 - ₹788.00.
Is VIDHIING undervalued or overvalued?
Based on our multi-method analysis, Vidhi Specialty Food Ingredients (VIDHIING) appears to be trading below calculated value by approximately 54.3%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 28.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 14.6% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 24.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.77x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Vidhi Specialty Food Ingredients
Additional stock information and data for VIDHIING
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-5 Cr | ₹-5 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹64 Cr | ₹58 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹96 Cr | ₹76 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-22 Cr | ₹-37 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹11 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |