Bharat Road Network Intrinsic Value
Bharat Road Network (BRNL) median intrinsic value is ₹40.62 from 2 valuation models (range ₹41–₹41), vs current price ₹16.25 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. See Bharat Road Network P/B valuation to compare market price against book value per share.
BRNL Valuation Methods Summary — DCF, Graham Number & P/E
Bharat Road Network intrinsic value across 2 models vs current price ₹16.25 — upside/downside and value range per method. For current market price and key ratios, visit BRNL stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹40.62 | ₹36.56 - ₹44.68 | +150.0% | Book Value/Share: ₹47.98, P/B: 1.0x |
| Simple DCF (5Y) | dcf | ₹40.62 | ₹32.50 - ₹48.74 | +150.0% | CF Growth: 8.6%, Discount: 15% |
BRNL Intrinsic Value vs Market Price — All Valuation Models
Bharat Road Network fair value range ₹41–₹41 vs current market price ₹16.25 across 2 valuation models. Check BRNL market value to track the company's total market size over time.
BRNL Intrinsic Value Analysis — Undervalued or Overvalued?
Bharat Road Network median intrinsic value ₹40.62, current price ₹16.25 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
What is the intrinsic value of BRNL?
Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Bharat Road Network (BRNL) is ₹40.62 (median value). With the current market price of ₹16.25, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹40.62 to ₹40.62, indicating ₹40.62 - ₹40.62.
Is BRNL undervalued or overvalued?
Based on our multi-method analysis, Bharat Road Network (BRNL) appears to be trading below calculated value by approximately 150.0%.
BRNL Financial Health — Key Ratios vs Industry Benchmarks
Bharat Road Network 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 | 1.98 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -109.2% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -81.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
BRNL Cash Flow Quality — Operating & Free Cash Flow
Bharat Road Network 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 | ₹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 |