Bansal Wire Industries Intrinsic Value

BANSALWIRE • Industrial Products
Current Stock Price
₹255.40
Primary Intrinsic Value
₹117.60
Market Cap
₹1992 Cr
-25.8% Downside
Median Value
₹189.40
Value Range
₹77 - ₹435
Assessment
Trading Above Calculated Value
Safety Margin
-34.8%

BANSALWIRE Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹117.60 ₹94.08 - ₹141.12 -54.0% EPS: ₹9.80, Sector P/E: 12x
Book Value Method asset ₹162.69 ₹146.42 - ₹178.96 -36.3% Book Value/Share: ₹162.69, P/B: 1.0x
Revenue Multiple Method revenue ₹434.87 ₹391.38 - ₹478.36 +70.3% Revenue/Share: ₹543.59, P/S: 0.8x
EBITDA Multiple Method earnings ₹252.31 ₹227.08 - ₹277.54 -1.2% EBITDA: ₹328.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹76.62 ₹68.96 - ₹84.28 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹80.75 ₹72.67 - ₹88.83 -68.4% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹233.85 ₹210.47 - ₹257.24 -8.4% ROE: 12.0%, P/E Multiple: 12x
Graham Defensive Method conservative ₹189.40 ₹170.46 - ₹208.34 -25.8% EPS: ₹9.80, BVPS: ₹162.69
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

BANSALWIRE Intrinsic Value Analysis

What is the intrinsic value of BANSALWIRE?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Bansal Wire Industries (BANSALWIRE) is ₹189.40 (median value). With the current market price of ₹255.40, this represents a -25.8% variance from our estimated fair value.

The valuation range spans from ₹76.62 to ₹434.87, indicating ₹76.62 - ₹434.87.

Is BANSALWIRE undervalued or overvalued?

Based on our multi-method analysis, Bansal Wire Industries (BANSALWIRE) appears to be trading above calculated value by approximately 25.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 6.23 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Return on Equity 12.0% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 7.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.96x 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 ₹-151 Cr ₹-373 Cr Negative Cash Flow 3/10
March 2024 ₹-541 Cr ₹-789 Cr Negative Cash Flow 3/10
March 2023 ₹103 Cr ₹60 Cr Positive Free Cash Flow 8/10
March 2022 ₹-12 Cr ₹-22 Cr Negative Cash Flow 3/10