B L Kashyap & Sons Intrinsic Value

BLKASHYAP • Construction
Current Stock Price
₹49.95
Primary Intrinsic Value
₹124.88
Market Cap
₹114.9 Cr
+150.0% Upside
Median Value
₹124.88
Value Range
₹100 - ₹125
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

BLKASHYAP Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹124.88 ₹112.39 - ₹137.37 +150.0% Book Value/Share: ₹227.83, P/B: 1.0x
Revenue Multiple Method revenue ₹99.90 ₹89.91 - ₹109.89 +100.0% Revenue/Share: ₹620.87, P/S: 0.8x
EBITDA Multiple Method earnings ₹99.90 ₹89.91 - ₹109.89 +100.0% EBITDA: ₹88.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹124.88 ₹99.90 - ₹149.86 +150.0% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

BLKASHYAP Intrinsic Value Analysis

What is the intrinsic value of BLKASHYAP?

Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of B L Kashyap & Sons (BLKASHYAP) is ₹124.88 (median value). With the current market price of ₹49.95, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹99.90 to ₹124.88, indicating ₹99.90 - ₹124.88.

Is BLKASHYAP undervalued or overvalued?

Based on our multi-method analysis, B L Kashyap & Sons (BLKASHYAP) 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 7.38 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.89 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity -6.9% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 6.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.94x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹76 Cr ₹62 Cr Positive Free Cash Flow 8/10
March 2024 ₹79 Cr ₹64 Cr Positive Free Cash Flow 8/10
March 2023 ₹20 Cr ₹20 Cr Positive Free Cash Flow 8/10
March 2022 ₹87 Cr ₹80 Cr Positive Free Cash Flow 8/10
March 2021 ₹-181 Cr ₹-181 Cr Negative Cash Flow 3/10