Binny Mills Intrinsic Value

BINNYMILLS • Commercial Services
Current Stock Price
₹298.85
Primary Intrinsic Value
₹89.66
Market Cap
₹89.7 Cr
+150.0% Upside
Median Value
₹747.12
Value Range
₹90 - ₹747
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

BINNYMILLS Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Revenue Multiple Method revenue ₹89.66 ₹80.69 - ₹98.63 -70.0% Revenue/Share: ₹23.33, P/S: 0.8x
Simple DCF (5Y) dcf ₹747.12 ₹597.70 - ₹896.54 +150.0% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

BINNYMILLS Intrinsic Value Analysis

What is the intrinsic value of BINNYMILLS?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Binny Mills (BINNYMILLS) is ₹747.12 (median value). With the current market price of ₹298.85, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹89.66 to ₹747.12, indicating ₹89.66 - ₹747.12.

Is BINNYMILLS undervalued or overvalued?

Based on our multi-method analysis, Binny Mills (BINNYMILLS) appears to be trading below calculated value by approximately 150.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.04 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio -0.78 Industry Standard: <0.5 Below 0.5 Indicates financial leverage level
Return on Equity 4.8% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 15.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 0.04x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹26 Cr ₹25 Cr Positive Free Cash Flow 8/10
March 2024 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2023 ₹-7 Cr ₹-7 Cr Negative Cash Flow 3/10
March 2022 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2021 ₹-2 Cr ₹-2 Cr Negative Cash Flow 3/10