White Organic Agro Intrinsic Value

WHITEORG • FMCG
Current Stock Price
₹3.88
Primary Intrinsic Value
₹9.70
Market Cap
₹13.6 Cr
+150.0% Upside
Median Value
₹9.70
Value Range
₹8 - ₹10
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

WHITEORG Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹9.70 ₹8.73 - ₹10.67 +150.0% Book Value/Share: ₹19.43, P/B: 1.0x
Revenue Multiple Method revenue ₹7.76 ₹6.98 - ₹8.54 +100.0% Revenue/Share: ₹77.71, P/S: 0.8x
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

WHITEORG Intrinsic Value Analysis

What is the intrinsic value of WHITEORG?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of White Organic Agro (WHITEORG) is ₹9.70 (median value). With the current market price of ₹3.88, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹7.76 to ₹9.70, indicating ₹7.76 - ₹9.70.

Is WHITEORG undervalued or overvalued?

Based on our multi-method analysis, White Organic Agro (WHITEORG) appears to be trading below calculated value by approximately 150.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 24.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.81 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -17.6% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -6.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 2.21x 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 2021 ₹-9 Cr ₹-9 Cr Negative Cash Flow 3/10
March 2020 ₹-4 Cr ₹-5 Cr Negative Cash Flow 3/10
March 2019 ₹-12 Cr ₹-12 Cr Negative Cash Flow 3/10
March 2018 ₹-12 Cr ₹-12 Cr Negative Cash Flow 3/10
March 2017 ₹0 Cr ₹-2 Cr Negative Cash Flow 3/10