Xpro Intrinsic Value
XPROINDIA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹262.68 | ₹210.14 - ₹315.22 | -70.0% | EPS: ₹8.56, Sector P/E: 12x |
| Book Value Method | asset | ₹277.27 | ₹249.54 - ₹305.00 | -68.3% | Book Value/Share: ₹277.27, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹262.68 | ₹236.41 - ₹288.95 | -70.0% | Revenue/Share: ₹225.45, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹350.24 | ₹315.22 - ₹385.26 | -60.0% | EBITDA: ₹44.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹350.24 | ₹280.19 - ₹420.29 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹262.68 | ₹236.41 - ₹288.95 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹262.68 | ₹236.41 - ₹288.95 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹262.68 | ₹236.41 - ₹288.95 | -70.0% | EPS: ₹8.56, BVPS: ₹277.27 |
Want to compare with current market value? Check XPROINDIA share price latest .
Valuation Comparison Chart
XPROINDIA Intrinsic Value Analysis
What is the intrinsic value of XPROINDIA?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Xpro (XPROINDIA) is ₹262.68 (median value). With the current market price of ₹875.60, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹262.68 to ₹350.24, indicating ₹262.68 - ₹350.24.
Is XPROINDIA undervalued or overvalued?
Based on our multi-method analysis, Xpro (XPROINDIA) 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 | 1.75 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 3.3% | 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 | 0.50x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Xpro
Additional stock information and data for XPROINDIA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹13 Cr | ₹-44 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹44 Cr | ₹-116 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹83 Cr | ₹54 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹49 Cr | ₹44 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹48 Cr | ₹47 Cr | Positive Free Cash Flow | 8/10 |