Aurum PropTech Limited (AURUM.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-868.3%

-₹1,575.70

vs ₹205.09 price

Levered DCF

-₹5,487.31

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

1.85

Grey zone

Rating

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	499.58×	-26.71×	-9.64×	-13.72×	-42.1×	0.15×	14.39×	35.06×
P/B	1.87×	3.25×	2.98×	1.78×	2.8×	1.5×	1.43×	2.8×
P/S	2.49×	3.38×	2.51×	3.13×	29.75×	27.72×	97.17×	1.92×
EV / EBITDA	11.93×	24.78×	41.05×	-24.24×	-33.89×	0.08×	20.79×	14.2×
Gross margin	9.8%	70.2%	63.3%	16.3%	-44.2%	-23.4%	19.8%	21.0%
Operating margin	-3.2%	-10.2%	-32.4%	-42.0%	-130.8%	-113.4%	-14.0%	7.7%
Net margin	0.5%	-12.6%	-26.0%	-22.8%	-70.7%	18843.0%	675.2%	5.5%
Current ratio	1.39×	0.75×	0.44×	1.25×	4.84×	11.07×	2.26×	3×
Debt / equity	0.44×	1×	1.77×	0.44×	0.04×	0×	0.03×	0.01×
Interest coverage	-0.45×	-0.92×	-2.67×	-6.26×	-82.64×	-179.67×	-4.21×	21.09×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	1055.2%	1.2%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	155.2%	17.4%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.4%	-12.2%	-30.9%	-13.0%	-6.6%	1022.0%	9.9%	8.0%
Return on invested capital	-1.2%	-4.4%	-11.4%	-12.4%	-8.3%	-4.7%	-0.1%	6.0%
Return on assets	0.2%	-4.9%	-8.7%	-7.4%	-5.1%	945.6%	5.5%	4.9%
Free cash flow yield	5.3%	0.9%	-13.5%	-17.6%	-7.0%	-304.9%	10.6%	0.8%
Earnings yield	0.2%	-3.7%	-10.4%	-7.3%	-2.4%	679.9%	6.9%	2.9%
Enterprise value	₹10.9B	₹11.4B	₹8.5B	₹4.7B	₹4.4B	₹2.6B	₹6.7B	₹17.9B
Net debt / EBITDA	1.57×	5.4×	15.06×	-4×	2.03×	-0×	-9.88×	-0.84×
Cash conversion cycle (days)	25	-107	-97	25	-352	276	11,337	83