Bajel Projects Intrinsic Value

BAJEL • Power
Current Stock Price
₹176.49
Primary Intrinsic Value
₹52.95
Market Cap
₹405.9 Cr
+18.3% Upside
Median Value
₹208.70
Value Range
₹53 - ₹353
Assessment
Trading Below Median Value
Safety Margin
15.4%

BAJEL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹52.95 ₹42.36 - ₹63.54 -70.0% EPS: ₹1.24, Sector P/E: 12x
Book Value Method asset ₹289.57 ₹260.61 - ₹318.53 +64.1% Book Value/Share: ₹289.57, P/B: 1.0x
Revenue Multiple Method revenue ₹352.98 ₹317.68 - ₹388.28 +100.0% Revenue/Share: ₹1067.83, P/S: 0.8x
EBITDA Multiple Method earnings ₹208.70 ₹187.83 - ₹229.57 +18.3% EBITDA: ₹80.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹278.51 ₹222.81 - ₹334.21 +57.8% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹52.95 ₹47.66 - ₹58.25 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹52.95 ₹47.66 - ₹58.25 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹89.88 ₹80.89 - ₹98.87 -49.1% EPS: ₹1.24, BVPS: ₹289.57
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check BAJEL share price latest .

Valuation Comparison Chart

BAJEL Intrinsic Value Analysis

What is the intrinsic value of BAJEL?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Bajel Projects (BAJEL) is ₹208.70 (median value). With the current market price of ₹176.49, this represents a +18.3% variance from our estimated fair value.

The valuation range spans from ₹52.95 to ₹352.98, indicating ₹52.95 - ₹352.98.

Is BAJEL undervalued or overvalued?

Based on our multi-method analysis, Bajel Projects (BAJEL) appears to be trading below median value by approximately 18.3%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 44.49 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 3.12 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 2.4% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 2.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.18x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹69 Cr ₹5 Cr Positive Free Cash Flow 7/10
March 2024 ₹195 Cr ₹128 Cr Positive Free Cash Flow 8/10