Bharat Seats Intrinsic Value
BHARATSE Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹73.20 | ₹58.56 - ₹87.84 | -56.1% | EPS: ₹6.10, Sector P/E: 12x |
| Book Value Method | asset | ₹150.00 | ₹135.00 - ₹165.00 | -10.1% | Book Value/Share: ₹150.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹333.78 | ₹300.40 - ₹367.16 | +100.0% | Revenue/Share: ₹1223.85, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹333.78 | ₹300.40 - ₹367.16 | +100.0% | EBITDA: ₹91.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹417.22 | ₹333.78 - ₹500.66 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹61.66 | ₹55.49 - ₹67.83 | -63.1% | EPS Growth: 12.6%, Fair P/E: 10.1x |
| Growth Adjusted P/E | growth | ₹52.46 | ₹47.21 - ₹57.71 | -68.6% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹333.78 | ₹300.40 - ₹367.16 | +100.0% | ROE: 19.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹143.48 | ₹129.13 - ₹157.83 | -14.0% | EPS: ₹6.10, BVPS: ₹150.00 |
Want to compare with current market value? Check BHARATSE share price latest .
Valuation Comparison Chart
BHARATSE Intrinsic Value Analysis
What is the intrinsic value of BHARATSE?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Bharat Seats (BHARATSE) is ₹150.00 (median value). With the current market price of ₹166.89, this represents a -10.1% variance from our estimated fair value.
The valuation range spans from ₹52.46 to ₹417.22, indicating ₹52.46 - ₹417.22.
Is BHARATSE undervalued or overvalued?
Based on our multi-method analysis, Bharat Seats (BHARATSE) appears to be trading above median value by approximately 10.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.10 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 3.32 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 19.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.46x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Bharat Seats
Additional stock information and data for BHARATSE
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹96 Cr | ₹62 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹57 Cr | ₹21 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹43 Cr | ₹14 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹16 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹19 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |