Vishal Fabrics Intrinsic Value

VISHAL • Textiles
Current Stock Price
₹24.79
Primary Intrinsic Value
₹24.48
Market Cap
₹245.4 Cr
+90.1% Upside
Median Value
₹47.13
Value Range
₹13 - ₹50
Assessment
Trading Below Calculated Value
Safety Margin
47.4%

VISHAL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹24.48 ₹19.58 - ₹29.38 -1.3% EPS: ₹2.04, Sector P/E: 12x
Book Value Method asset ₹48.38 ₹43.54 - ₹53.22 +95.2% Book Value/Share: ₹48.38, P/B: 1.0x
Revenue Multiple Method revenue ₹49.58 ₹44.62 - ₹54.54 +100.0% Revenue/Share: ₹175.76, P/S: 0.8x
EBITDA Multiple Method earnings ₹49.58 ₹44.62 - ₹54.54 +100.0% EBITDA: ₹128.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹13.06 ₹11.75 - ₹14.37 -47.3% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹16.81 ₹15.13 - ₹18.49 -32.2% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹44.44 ₹40.00 - ₹48.88 +79.3% ROE: 9.2%, P/E Multiple: 10x
Graham Defensive Method conservative ₹47.13 ₹42.42 - ₹51.84 +90.1% EPS: ₹2.04, BVPS: ₹48.38
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

VISHAL Intrinsic Value Analysis

What is the intrinsic value of VISHAL?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Vishal Fabrics (VISHAL) is ₹47.13 (median value). With the current market price of ₹24.79, this represents a +90.1% variance from our estimated fair value.

The valuation range spans from ₹13.06 to ₹49.58, indicating ₹13.06 - ₹49.58.

Is VISHAL undervalued or overvalued?

Based on our multi-method analysis, Vishal Fabrics (VISHAL) appears to be trading below calculated value by approximately 90.1%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 5.94 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.97 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 9.2% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 7.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.84x 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 ₹108 Cr ₹100 Cr Positive Free Cash Flow 8/10