Berger Paints Intrinsic Value
BERGEPAINT • Consumer Goods
Current Stock Price
₹429.85
Primary Intrinsic Value
₹177.00
Market Cap
₹5029 Cr
+96.6%
Upside
Median Value
₹845.13
Value Range
₹129 - ₹1075
Assessment
Trading Below Calculated Value
Safety Margin
49.1%
BERGEPAINT Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹177.00 | ₹141.60 - ₹212.40 | -58.8% | EPS: ₹7.08, Sector P/E: 25x |
| Book Value Method | asset | ₹1074.62 | ₹967.16 - ₹1182.08 | +150.0% | Book Value/Share: ₹527.09, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹859.70 | ₹773.73 - ₹945.67 | +100.0% | Revenue/Share: ₹979.15, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹859.70 | ₹773.73 - ₹945.67 | +100.0% | EBITDA: ₹1556.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹1074.62 | ₹859.70 - ₹1289.54 | +150.0% | CF Growth: 12.4%, Discount: 15% |
| PEG Ratio Method | growth | ₹128.96 | ₹116.06 - ₹141.86 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹131.26 | ₹118.13 - ₹144.39 | -69.5% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹845.13 | ₹760.62 - ₹929.64 | +96.6% | ROE: 13.4%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹289.77 | ₹260.79 - ₹318.75 | -32.6% | EPS: ₹7.08, BVPS: ₹527.09 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
BERGEPAINT Intrinsic Value Analysis
What is the intrinsic value of BERGEPAINT?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Berger Paints (BERGEPAINT) is ₹845.13 (median value). With the current market price of ₹429.85, this represents a +96.6% variance from our estimated fair value.
The valuation range spans from ₹128.96 to ₹1074.62, indicating ₹128.96 - ₹1074.62.
Is BERGEPAINT undervalued or overvalued?
Based on our multi-method analysis, Berger Paints (BERGEPAINT) appears to be trading below calculated value by approximately 96.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 8.36 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 13.4% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.25x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Berger Paints
Additional stock information and data for BERGEPAINT
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹1,269 Cr | ₹944 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹1,591 Cr | ₹1,392 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹976 Cr | ₹676 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹567 Cr | ₹307 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹796 Cr | ₹568 Cr | Positive Free Cash Flow | 8/10 |