Yogi Sung-Won Intrinsic Value

YOGISUNG • Financial Services
Current Stock Price
₹7.56
Primary Intrinsic Value
₹18.90
Market Cap
₹12.9 Cr
+150.0% Upside
Median Value
₹18.90
Value Range
₹19 - ₹19
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

YOGISUNG Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹18.90 ₹17.01 - ₹20.79 +150.0% Book Value/Share: ₹27.06, P/B: 0.8x
Simple DCF (5Y) dcf ₹18.90 ₹15.12 - ₹22.68 +150.0% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

YOGISUNG Intrinsic Value Analysis

What is the intrinsic value of YOGISUNG?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Yogi Sung-Won (YOGISUNG) is ₹18.90 (median value). With the current market price of ₹7.56, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹18.90 to ₹18.90, indicating ₹18.90 - ₹18.90.

Is YOGISUNG undervalued or overvalued?

Based on our multi-method analysis, Yogi Sung-Won (YOGISUNG) 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 2.36 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 3.80 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -34.8% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-256 Cr ₹-256 Cr Negative Cash Flow 3/10
March 2024 ₹-91 Cr ₹-91 Cr Negative Cash Flow 3/10
March 2023 ₹34 Cr ₹17 Cr Positive Free Cash Flow 7/10
March 2022 ₹38 Cr ₹14 Cr Positive Free Cash Flow 7/10
March 2021 ₹5 Cr ₹-6 Cr Positive Operating Cash Flow 6/10