Virinchi Intrinsic Value
Virinchi (VIRINCHI) median intrinsic value is ₹35.42 from 4 valuation models (range ₹9–₹35), vs current price ₹14.17 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. For current market price and key ratios, visit Virinchi stock price NSE.
VIRINCHI Valuation Methods Summary — DCF, Graham Number & P/E
Virinchi intrinsic value across 4 models vs current price ₹14.17 — upside/downside and value range per method. Check Virinchi market worth to track the company's total market size over time.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹35.42 | ₹31.88 - ₹38.96 | +150.0% | Book Value/Share: ₹45.23, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹19.67 | ₹17.70 - ₹21.64 | +38.8% | Revenue/Share: ₹24.59, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹8.81 | ₹7.93 - ₹9.69 | -37.8% | EBITDA: ₹16.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹35.42 | ₹28.34 - ₹42.50 | +150.0% | CF Growth: 13.8%, Discount: 15% |
VIRINCHI Intrinsic Value vs Market Price — All Valuation Models
Virinchi fair value range ₹9–₹35 vs current market price ₹14.17 across 4 valuation models. See VIRINCHI book value comparison to compare market price against book value per share.
VIRINCHI Intrinsic Value Analysis — Undervalued or Overvalued?
Virinchi median intrinsic value ₹35.42, current price ₹14.17 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
What is the intrinsic value of VIRINCHI?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Virinchi (VIRINCHI) is ₹35.42 (median value). With the current market price of ₹14.17, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹8.81 to ₹35.42, indicating ₹8.81 - ₹35.42.
Is VIRINCHI undervalued or overvalued?
Based on our multi-method analysis, Virinchi (VIRINCHI) appears to be trading below calculated value by approximately 150.0%.
VIRINCHI Financial Health — Key Ratios vs Industry Benchmarks
Virinchi 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 | 0.95 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -13.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 3.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.32x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
VIRINCHI Cash Flow Quality — Operating & Free Cash Flow
Virinchi 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 | ₹84 Cr | ₹45 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹116 Cr | ₹59 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹127 Cr | ₹59 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹82 Cr | ₹65 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹50 Cr | ₹-27 Cr | Positive Operating Cash Flow | 6/10 |