SWARAJ Intrinsic Value
Valuation
Blended fair value using DCF and peer comparison methods.
Intrinsic Value Estimate
An estimate requires sufficient financial and market inputs.
Insufficient data to estimate intrinsic value.
Scenarios unavailable: Stored DCF scenarios are incomplete or do not form an ordered range. No peer method currently contributes a fair value. The production estimate is shown.
SWARAJ Intrinsic Value Analysis
The latest available EOD closing price for SWARAJ (SWARAJ) is ₹377 per share. Stored data does not currently provide a positive intrinsic-value estimate for this page.
Current stored data does not provide a usable DCF or peer fair value.
How Understock Calculates Intrinsic Value
Understock follows the company's stored valuation classification. Where DCF applies, the model discounts projected or normalized cash flows and terminal value using stored assumptions. Peer valuation compares available company multiples with medians from matched industry or sector companies, with a curated peer-group fallback where database matches are unavailable; the contributing multiples and their weights depend on sector rules and available data. When neither method has a usable value, the page reports that an estimate is unavailable. DCF and peer estimates can differ because they use different assumptions, financial metrics, and market reference points.
Review this company's DCF valuation · Learn how DCF works · Use the DCF calculator · See SWARAJ peer valuation · What intrinsic value means
The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.
SWARAJ Peer Comparison
How this company stacks up against sector peers on valuation and quality metrics.
Textiles · 8 peers · sector medians shown
| Company | Mkt Cap | P/E | P/B | EV/EBITDA | ROE | Net Margin | Rev CAGR 3y |
|---|---|---|---|---|---|---|---|
SWARAJ SWARAJ · you | ₹993 Cr | — | — | — | — | — | — |
| Sector median | — | 22.8× | 2.9× | 12.6× | 12.1% | 3.8% | 5.7% |
| Cello World Limited CELLO | ₹7,444 Cr | 26.0× | 3.1× | 14.5× | 12.3% | 14.3% | 9.0% |
| PDS Limited PDSL | ₹4,814 Cr | 47.3× | 3.0× | 12.6× | 6.3% | 0.9% | 7.4% |
| Jamna Auto Industries Limited JAMNAAUTO | ₹4,810 Cr | 22.8× | 4.6× | 12.6× | 20.1% | 8.8% | 3.9% |
| Raymond Lifestyle Limited RAYMONDLSL | ₹4,514 Cr | 243.7× | 0.5× | — | 0.2% | -0.0% | — |
| Sanathan Textiles Limited SANATHAN | ₹3,973 Cr | 18.9× | 2.9× | — | 15.3% | 0.1% | — |
| Jindal Worldwide Limited JINDWORLD | ₹3,796 Cr | 51.4× | 4.2× | 29.3× | 8.1% | 3.1% | 3.4% |
| Nitin Spinners Limited NITINSPIN | ₹3,520 Cr | 16.8× | 2.0× | 9.0× | 12.1% | 5.5% | 10.5% |
| Filatex India Limited FILATEX | ₹3,466 Cr | 19.9× | 2.4× | 9.3× | 12.2% | 4.4% | -1.1% |
SWARAJ is fairly valued relative to sector peers — trading near the sector median on key multiples (P/E ~22.8×, EV/EBITDA ~12.6×). Focus on execution quality and earnings trajectory from here.
Business quality
Valuation
Returns
Growth
Efficiency
Liquidity & Solvency
Financial health
Piotroski F-Score, Altman Z-Score, and key solvency ratios.
Full financial data
Charts and annual statements for income, balance sheet and cash flow.
Income trend
Revenue, profit and margin trends over time.
Cash flow
Where cash comes from and where it goes.
Balance sheet
Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.