B&A Packaging Intrinsic Value
B&A Packaging (BAPACK) median intrinsic value is ₹166.00 from 10 valuation models (range ₹53–₹250), vs current price ₹177.00 — -6.2% downside (Trading Near Calculated Value), margin of safety -6.6%. For current market price and key ratios, visit BAPACK stock price BSE.
BAPACK Valuation Methods Summary — DCF, Graham Number & P/E
B&A Packaging intrinsic value across 10 models vs current price ₹177.00 — upside/downside and value range per method. Browse BAPACK balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹200.40 | ₹160.32 - ₹240.48 | +13.2% | EPS: ₹16.70, Sector P/E: 12x |
| Book Value Method | asset | ₹166.00 | ₹149.40 - ₹182.60 | -6.2% | Book Value/Share: ₹166.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹220.80 | ₹198.72 - ₹242.88 | +24.7% | Revenue/Share: ₹276.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹168.00 | ₹151.20 - ₹184.80 | -5.1% | EBITDA: ₹14.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹111.41 | ₹89.13 - ₹133.69 | -37.1% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹106.88 | ₹96.19 - ₹117.57 | -39.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹134.74 | ₹121.27 - ₹148.21 | -23.9% | Revenue Growth: 1.7%, Adj P/E: 8.1x |
| ROE Based Valuation | profitability | ₹160.00 | ₹144.00 - ₹176.00 | -9.6% | ROE: 9.6%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹249.75 | ₹224.78 - ₹274.73 | +41.1% | EPS: ₹16.70, BVPS: ₹166.00 |
| Dividend Yield Method | dividend | ₹53.10 | ₹47.79 - ₹58.41 | -70.0% | DPS: ₹1.00, Target Yield: 3.5% |
BAPACK Intrinsic Value vs Market Price — All Valuation Models
B&A Packaging fair value range ₹53–₹250 vs current market price ₹177.00 across 10 valuation models. Compare with BAPACK intrinsic value calculation to assess whether the stock is under or overvalued.
BAPACK Intrinsic Value Analysis — Undervalued or Overvalued?
B&A Packaging median intrinsic value ₹166.00, current price ₹177.00 — Trading Near Calculated Value by 6.2%, margin of safety -6.6%.
What is the intrinsic value of BAPACK?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of B&A Packaging (BAPACK) is ₹166.00 (median value). With the current market price of ₹177.00, this represents a -6.2% variance from our estimated fair value.
The valuation range spans from ₹53.10 to ₹249.75, indicating ₹53.10 - ₹249.75.
Is BAPACK undervalued or overvalued?
Based on our multi-method analysis, B&A Packaging (BAPACK) appears to be trading near calculated value by approximately 6.2%.
BAPACK Financial Health — Key Ratios vs Industry Benchmarks
B&A Packaging 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 | 24.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.25 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 9.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.33x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
BAPACK Cash Flow Quality — Operating & Free Cash Flow
B&A Packaging 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 2025 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹21 Cr | ₹15 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹11 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹9 Cr | ₹4 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹0 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |