Brady & Morris Engineering Intrinsic Value
Brady & Morris Engineering intrinsic value. Brady & Morris Engineering (BRADYM) median intrinsic value is ₹265.30 from 9 valuation models (range ₹199–₹357), vs current price ₹663.25 — -60.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Read BRADYM ex-dividend dates for the complete payout history and dividend yield track record.
BRADYM Valuation Methods Summary — DCF, Graham Number & P/E
Brady & Morris Engineering intrinsic value across 9 models vs current price ₹663.25 — upside/downside and value range per method. Compare with BRADYM DCF valuation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹256.80 | ₹205.44 - ₹308.16 | -61.3% | EPS: ₹21.40, Sector P/E: 12x |
| Book Value Method | asset | ₹265.00 | ₹238.50 - ₹291.50 | -60.0% | Book Value/Share: ₹265.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹296.00 | ₹266.40 - ₹325.60 | -55.4% | Revenue/Share: ₹370.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹265.30 | ₹238.77 - ₹291.83 | -60.0% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹265.30 | ₹212.24 - ₹318.36 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹198.97 | ₹179.07 - ₹218.87 | -70.0% | EPS Growth: 10.8%, Fair P/E: 8.7x |
| Growth Adjusted P/E | growth | ₹198.97 | ₹179.07 - ₹218.87 | -70.0% | Revenue Growth: 12.0%, Adj P/E: 8.5x |
| ROE Based Valuation | profitability | ₹331.62 | ₹298.46 - ₹364.78 | -50.0% | ROE: 9.4%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹357.21 | ₹321.49 - ₹392.93 | -46.1% | EPS: ₹21.40, BVPS: ₹265.00 |
BRADYM Intrinsic Value vs Market Price — All Valuation Models
Brady & Morris Engineering fair value range ₹199–₹357 vs current market price ₹663.25 across 9 valuation models. For current market price and key ratios, visit Brady & Morris Engineering share price chart.
BRADYM Intrinsic Value Analysis — Undervalued or Overvalued?
Brady & Morris Engineering median intrinsic value ₹265.30, current price ₹663.25 — Trading Above Calculated Value by 60.0%, margin of safety -100.0%.
What is the intrinsic value of BRADYM?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Brady & Morris Engineering (BRADYM) is ₹265.30 (median value). With the current market price of ₹663.25, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹198.97 to ₹357.21, indicating ₹198.97 - ₹357.21.
Is BRADYM undervalued or overvalued?
Based on our multi-method analysis, Brady & Morris Engineering (BRADYM) appears to be trading above calculated value by approximately 60.0%.
BRADYM Financial Health — Key Ratios vs Industry Benchmarks
Brady & Morris Engineering financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 21.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 9.4% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.07x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
BRADYM Cash Flow Quality — Operating & Free Cash Flow
Brady & Morris Engineering operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹3 Cr | ₹-7 Cr | Positive Operating Cash Flow | 6/10 |
| March 2025 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |