Banaras Beads Intrinsic Value

BANARBEADS • Consumer Goods
Current Stock Price
₹125.91
Primary Intrinsic Value
₹67.50
Market Cap
₹88.1 Cr
-44.6% Downside
Median Value
₹69.71
Value Range
₹38 - ₹200
Assessment
Trading Above Calculated Value
Safety Margin
-80.6%

BANARBEADS Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹67.50 ₹54.00 - ₹81.00 -46.4% EPS: ₹2.70, Sector P/E: 25x
Book Value Method asset ₹200.00 ₹180.00 - ₹220.00 +58.8% Book Value/Share: ₹80.00, P/B: 2.5x
Revenue Multiple Method revenue ₹55.71 ₹50.14 - ₹61.28 -55.8% Revenue/Share: ₹37.14, P/S: 1.5x
EBITDA Multiple Method earnings ₹83.86 ₹75.47 - ₹92.25 -33.4% EBITDA: ₹5.00Cr, EV/EBITDA: 12x
PEG Ratio Method growth ₹37.77 ₹33.99 - ₹41.55 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹48.37 ₹43.53 - ₹53.21 -61.6% Revenue Growth: -0.9%, Adj P/E: 17.9x
Graham Defensive Method conservative ₹69.71 ₹62.74 - ₹76.68 -44.6% EPS: ₹2.70, BVPS: ₹80.00
Dividend Yield Method dividend ₹75.00 ₹67.50 - ₹82.50 -40.4% DPS: ₹2.25, Target Yield: 3.0%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

BANARBEADS Intrinsic Value Analysis

What is the intrinsic value of BANARBEADS?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Banaras Beads (BANARBEADS) is ₹69.71 (median value). With the current market price of ₹125.91, this represents a -44.6% variance from our estimated fair value.

The valuation range spans from ₹37.77 to ₹200.00, indicating ₹37.77 - ₹200.00.

Is BANARBEADS undervalued or overvalued?

Based on our multi-method analysis, Banaras Beads (BANARBEADS) appears to be trading above calculated value by approximately 44.6%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 36.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.20 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 3.6% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 12.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.39x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹5 Cr ₹-4 Cr Positive Operating Cash Flow 6/10
March 2024 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2023 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2022 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2021 ₹-9 Cr ₹-9 Cr Negative Cash Flow 3/10