Crizac Limited Intrinsic Value
CRIZAC · Consumer Services · Current price ₹156.18
Is Crizac Limited undervalued?
We estimate the fair value of Crizac Limited at ₹368 per share, against a market price of ₹187. That puts the share price about +97.1% below our estimate, at medium confidence. This is our view of what the business is worth, not a target price or a forecast of where the share price will go.
How this fair value is calculated
This estimate comes from 2 methods: Fair multiple (P/E) (₹382), PEG (growth-implied P/E) (₹315). Each is weighted by how well its inputs held up for this company. The full working, including the assumptions and what data was missing, is set out below.
The range around this estimate
Our estimate for Crizac Limited spans ₹315 to ₹405. A margin of safety means buying meaningfully below the estimate: the wider the range, the more room the assumptions leave for error.
Margin of safety
Value investors look for a margin of safety: a discount to estimated value that absorbs being wrong. At ₹187 against an estimated value of ₹368, Crizac Limited trades at +97.1%, i.e. a discount to our estimate. How much margin to demand depends on how much you trust the inputs, which is what the confidence band below is for.
How we got this fair value
Every number below is part of the same estimate for Crizac Limited. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹315 – ₹405
Why this method for this business
The business is asset-light and earns through a durable moat, making relative PE and PEG the most appropriate models. DCF is less suitable due to the lack of reliable cash flow patterns and the high growth assumptions required.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
- dcf: Not suitable for an asset-light business with erratic cash flows and high growth assumptions
- relative_pe: Used as the primary model for its simplicity and alignment with the business model
- peg: Used to account for growth expectations and future earnings potential
What was missing
- Lack of historical P/E data for normalization
- Limited analyst coverage for forward estimates
- Uncertainty around long-term growth assumptions
What drives it
16 inputs, grouped by how strong each claim is
- Sector-median P/E
- 20.8×
- Peers used
- 12
- EPS (TTM)
- 12.59 ₹/share
- Earnings growth
- 25% CAGR
peer-median
peer-median
computed
computed
- Term: quality
- +4.0%
- Term: growth
- +40.0%
- Term: capital_allocation
- -8.0%
- Term: financial_strength
- +7.5%
- Term: history
- +0.0%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
quality 71/100 (high, stable returns) → premium (ROCE deteriorating → premium halved)
durable ~58% CAGR (ROCE 90% > hurdle) → premium
capital allocation: falling ROCE / weak cash generation → discount
financial strength: effectively debt-free → premium
history: no reliable own-history P/E → not used
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Premium vs sector
- +45.7%
- Fair-multiple confidence
- 56%
- Fair P/E
- 30.31×
- Growth-implied P/E
- 25×
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
min(growth, 30)
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Crizac Limited: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 15 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on Crizac Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.