Bhilwara Spinners Intrinsic Value
BHILSPIN Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹50.00 | ₹45.00 - ₹55.00 | -51.9% | Book Value/Share: ₹50.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹31.20 | ₹28.08 - ₹34.32 | -70.0% | Revenue/Share: ₹27.78, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹41.60 | ₹37.44 - ₹45.76 | -60.0% | EBITDA: ₹6.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹181.11 | ₹144.89 - ₹217.33 | +74.1% | CF Growth: 15.0%, Discount: 15% |
Want to compare with current market value? Check BHILSPIN share price latest .
Valuation Comparison Chart
BHILSPIN Intrinsic Value Analysis
What is the intrinsic value of BHILSPIN?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Bhilwara Spinners (BHILSPIN) is ₹50.00 (median value). With the current market price of ₹104.00, this represents a -51.9% variance from our estimated fair value.
The valuation range spans from ₹31.20 to ₹181.11, indicating ₹31.20 - ₹181.11.
Is BHILSPIN undervalued or overvalued?
Based on our multi-method analysis, Bhilwara Spinners (BHILSPIN) appears to be trading above calculated value by approximately 51.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.17 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.73 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -6.7% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.20x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Bhilwara Spinners
Additional stock information and data for BHILSPIN
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹12 Cr | ₹-4 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹-10 Cr | ₹-39 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹9 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-2 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹4 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |