Bhagyanagar Intrinsic Value

BHAGYANGR • Metals & Mining
Current Stock Price
₹161.50
Primary Intrinsic Value
₹168.96
Market Cap
₹96.9 Cr
+100.0% Upside
Median Value
₹323.00
Value Range
₹90 - ₹345
Assessment
Trading Below Calculated Value
Safety Margin
50.0%

BHAGYANGR Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹168.96 ₹135.17 - ₹202.75 +4.6% EPS: ₹14.08, Sector P/E: 12x
Book Value Method asset ₹345.00 ₹310.50 - ₹379.50 +113.6% Book Value/Share: ₹345.00, P/B: 1.0x
Revenue Multiple Method revenue ₹323.00 ₹290.70 - ₹355.30 +100.0% Revenue/Share: ₹3873.33, P/S: 0.8x
EBITDA Multiple Method earnings ₹323.00 ₹290.70 - ₹355.30 +100.0% EBITDA: ₹104.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹90.11 ₹81.10 - ₹99.12 -44.2% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹116.02 ₹104.42 - ₹127.62 -28.2% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹323.00 ₹290.70 - ₹355.30 +100.0% ROE: 21.3%, P/E Multiple: 16x
Graham Defensive Method conservative ₹330.60 ₹297.54 - ₹363.66 +104.7% EPS: ₹14.08, BVPS: ₹345.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

BHAGYANGR Intrinsic Value Analysis

What is the intrinsic value of BHAGYANGR?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Bhagyanagar (BHAGYANGR) is ₹323.00 (median value). With the current market price of ₹161.50, this represents a +100.0% variance from our estimated fair value.

The valuation range spans from ₹90.11 to ₹345.00, indicating ₹90.11 - ₹345.00.

Is BHAGYANGR undervalued or overvalued?

Based on our multi-method analysis, Bhagyanagar (BHAGYANGR) appears to be trading below calculated value by approximately 100.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 4.66 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.52 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 21.3% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 4.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 4.46x 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 ₹-144 Cr ₹-149 Cr Negative Cash Flow 3/10
March 2024 ₹96 Cr ₹96 Cr Positive Free Cash Flow 8/10
March 2023 ₹-40 Cr ₹-40 Cr Negative Cash Flow 3/10
March 2022 ₹-4 Cr ₹-5 Cr Negative Cash Flow 3/10
March 2021 ₹-76 Cr ₹-77 Cr Negative Cash Flow 3/10