Bannari Amman Spinning Mills Intrinsic Value
Bannari Amman Spinning Mills (BASML) median intrinsic value is ₹49.08 from 9 valuation models (range ₹18–₹74), vs current price ₹24.54 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit BASML stock overview.
BASML Valuation Methods Summary — DCF, Graham Number & P/E
Bannari Amman Spinning Mills intrinsic value across 9 models vs current price ₹24.54 — upside/downside and value range per method. Browse BASML financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹33.12 | ₹26.50 - ₹39.74 | +35.0% | EPS: ₹2.76, Sector P/E: 12x |
| Book Value Method | asset | ₹61.35 | ₹55.22 - ₹67.49 | +150.0% | Book Value/Share: ₹129.69, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹49.08 | ₹44.17 - ₹53.99 | +100.0% | Revenue/Share: ₹287.50, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹49.08 | ₹44.17 - ₹53.99 | +100.0% | EBITDA: ₹96.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹61.35 | ₹49.08 - ₹73.62 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹17.66 | ₹15.89 - ₹19.43 | -28.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹22.74 | ₹20.47 - ₹25.01 | -7.3% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹49.08 | ₹44.17 - ₹53.99 | +100.0% | ROE: 5.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹73.62 | ₹66.26 - ₹80.98 | +200.0% | EPS: ₹2.76, BVPS: ₹129.69 |
BASML Intrinsic Value vs Market Price — All Valuation Models
Bannari Amman Spinning Mills fair value range ₹18–₹74 vs current market price ₹24.54 across 9 valuation models. Compare with Bannari Amman Spinning Mills value estimation to assess whether the stock is under or overvalued.
BASML Intrinsic Value Analysis — Undervalued or Overvalued?
Bannari Amman Spinning Mills median intrinsic value ₹49.08, current price ₹24.54 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of BASML?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Bannari Amman Spinning Mills (BASML) is ₹49.08 (median value). With the current market price of ₹24.54, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹17.66 to ₹73.62, indicating ₹17.66 - ₹73.62.
Is BASML undervalued or overvalued?
Based on our multi-method analysis, Bannari Amman Spinning Mills (BASML) appears to be trading below calculated value by approximately 100.0%.
BASML Financial Health — Key Ratios vs Industry Benchmarks
Bannari Amman Spinning Mills 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 | 2.91 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 5.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.92x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
BASML Cash Flow Quality — Operating & Free Cash Flow
Bannari Amman Spinning Mills 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 | ₹23 Cr | ₹23 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹125 Cr | ₹120 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1 Cr | ₹-22 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹56 Cr | ₹39 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹160 Cr | ₹154 Cr | Positive Free Cash Flow | 8/10 |