VST Tillers Tractors Intrinsic Value
VSTTILLERS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1657.05 | ₹1325.64 - ₹1988.46 | -70.0% | EPS: ₹115.60, Sector P/E: 12x |
| Book Value Method | asset | ₹1113.33 | ₹1002.00 - ₹1224.66 | -79.8% | Book Value/Share: ₹1113.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1657.05 | ₹1491.35 - ₹1822.76 | -70.0% | Revenue/Share: ₹1413.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2209.40 | ₹1988.46 - ₹2430.34 | -60.0% | EBITDA: ₹172.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹2209.40 | ₹1767.52 - ₹2651.28 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1657.05 | ₹1491.35 - ₹1822.76 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1657.05 | ₹1491.35 - ₹1822.76 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2761.75 | ₹2485.58 - ₹3037.93 | -50.0% | ROE: 10.0%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹1701.70 | ₹1531.53 - ₹1871.87 | -69.2% | EPS: ₹115.60, BVPS: ₹1113.33 |
Want to compare with current market value? Check VSTTILLERS share price latest .
Valuation Comparison Chart
VSTTILLERS Intrinsic Value Analysis
What is the intrinsic value of VSTTILLERS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of VST Tillers Tractors (VSTTILLERS) is ₹1657.05 (median value). With the current market price of ₹5523.50, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹1113.33 to ₹2761.75, indicating ₹1113.33 - ₹2761.75.
Is VSTTILLERS undervalued or overvalued?
Based on our multi-method analysis, VST Tillers Tractors (VSTTILLERS) appears to be trading above calculated value by approximately 70.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 16.15 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 10.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.01x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for VST Tillers Tractors
Additional stock information and data for VSTTILLERS
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹77 Cr | ₹63 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹49 Cr | ₹49 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹36 Cr | ₹20 Cr | Positive Free Cash Flow | 8/10 |