Bansal Roofing Products Intrinsic Value
Bansal Roofing Products (BRPL) median intrinsic value is ₹53.88 from 10 valuation models (range ₹25–₹98), vs current price ₹120.10 — -55.1% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit BRPL stock overview.
BRPL Valuation Methods Summary — DCF, Graham Number & P/E
Bansal Roofing Products intrinsic value across 10 models vs current price ₹120.10 — upside/downside and value range per method. Browse BRPL financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹69.60 | ₹55.68 - ₹83.52 | -42.0% | EPS: ₹5.80, Sector P/E: 12x |
| Book Value Method | asset | ₹25.38 | ₹22.84 - ₹27.92 | -78.9% | Book Value/Share: ₹25.38, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹77.54 | ₹69.79 - ₹85.29 | -35.4% | Revenue/Share: ₹96.92, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹53.88 | ₹48.49 - ₹59.27 | -55.1% | EBITDA: ₹12.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹48.04 | ₹38.43 - ₹57.65 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹83.59 | ₹75.23 - ₹91.95 | -30.4% | EPS Growth: 18.0%, Fair P/E: 14.4x |
| Growth Adjusted P/E | growth | ₹49.79 | ₹44.81 - ₹54.77 | -58.5% | Revenue Growth: 14.6%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹98.46 | ₹88.61 - ₹108.31 | -18.0% | ROE: 24.2%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹50.77 | ₹45.69 - ₹55.85 | -57.7% | EPS: ₹5.80, BVPS: ₹25.38 |
| Dividend Yield Method | dividend | ₹36.03 | ₹32.43 - ₹39.63 | -70.0% | DPS: ₹1.00, Target Yield: 3.5% |
BRPL Intrinsic Value vs Market Price — All Valuation Models
Bansal Roofing Products fair value range ₹25–₹98 vs current market price ₹120.10 across 10 valuation models. Compare with BRPL stock valuation models to assess whether the stock is under or overvalued.
BRPL Intrinsic Value Analysis — Undervalued or Overvalued?
Bansal Roofing Products median intrinsic value ₹53.88, current price ₹120.10 — Trading Above Calculated Value by 55.1%, margin of safety -100.0%.
What is the intrinsic value of BRPL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Bansal Roofing Products (BRPL) is ₹53.88 (median value). With the current market price of ₹120.10, this represents a -55.1% variance from our estimated fair value.
The valuation range spans from ₹25.38 to ₹98.46, indicating ₹25.38 - ₹98.46.
Is BRPL undervalued or overvalued?
Based on our multi-method analysis, Bansal Roofing Products (BRPL) appears to be trading above calculated value by approximately 55.1%.
BRPL Financial Health — Key Ratios vs Industry Benchmarks
Bansal Roofing Products 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 | 11.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.64 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 24.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.33x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
BRPL Cash Flow Quality — Operating & Free Cash Flow
Bansal Roofing Products 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 | ₹2 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹8 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹9 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹6 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹4 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |