Bharat Road Network Intrinsic Value
BRNL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹64.41 | ₹51.53 - ₹77.29 | +200.0% | EPS: ₹5.76, Sector P/E: 12x |
| Book Value Method | asset | ₹50.24 | ₹45.22 - ₹55.26 | +134.0% | Book Value/Share: ₹50.24, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹32.00 | ₹28.80 - ₹35.20 | +49.0% | Revenue/Share: ₹40.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹42.94 | ₹38.65 - ₹47.23 | +100.0% | EBITDA: ₹76.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹53.67 | ₹42.94 - ₹64.40 | +150.0% | CF Growth: 8.6%, Discount: 15% |
| PEG Ratio Method | growth | ₹36.86 | ₹33.17 - ₹40.55 | +71.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹47.46 | ₹42.71 - ₹52.21 | +121.1% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹42.94 | ₹38.65 - ₹47.23 | +100.0% | ROE: 11.4%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹64.41 | ₹57.97 - ₹70.85 | +200.0% | EPS: ₹5.76, BVPS: ₹50.24 |
Want to compare with current market value? Check BRNL share price latest .
Valuation Comparison Chart
BRNL Intrinsic Value Analysis
What is the intrinsic value of BRNL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Bharat Road Network (BRNL) is ₹47.46 (median value). With the current market price of ₹21.47, this represents a +121.1% variance from our estimated fair value.
The valuation range spans from ₹32.00 to ₹64.41, indicating ₹32.00 - ₹64.41.
Is BRNL undervalued or overvalued?
Based on our multi-method analysis, Bharat Road Network (BRNL) appears to be trading below calculated value by approximately 121.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.30 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 3.40 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 11.4% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | -276.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.23x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Bharat Road Network
Additional stock information and data for BRNL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹71 Cr | ₹40 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹264 Cr | ₹160 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹259 Cr | ₹259 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹22 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹51 Cr | ₹51 Cr | Positive Free Cash Flow | 8/10 |