Bodhi Tree Multimedia Intrinsic Value
Bodhi Tree Multimedia (BTML) median intrinsic value is ₹14.50 from 8 valuation models (range ₹3–₹21), vs current price ₹7.25 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Bodhi Tree Multimedia share price screener.
BTML Valuation Methods Summary — DCF, Graham Number & P/E
Bodhi Tree Multimedia intrinsic value across 8 models vs current price ₹7.25 — upside/downside and value range per method. See BTML P/B ratio to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6.60 | ₹5.28 - ₹7.92 | -9.0% | EPS: ₹0.44, Sector P/E: 15x |
| Book Value Method | asset | ₹18.12 | ₹16.31 - ₹19.93 | +149.9% | Book Value/Share: ₹46.11, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹14.50 | ₹13.05 - ₹15.95 | +100.0% | Revenue/Share: ₹80.00, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹14.50 | ₹13.05 - ₹15.95 | +100.0% | EBITDA: ₹24.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹2.82 | ₹2.54 - ₹3.10 | -61.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹4.53 | ₹4.08 - ₹4.98 | -37.5% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹14.50 | ₹13.05 - ₹15.95 | +100.0% | ROE: 9.6%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹21.37 | ₹19.23 - ₹23.51 | +194.8% | EPS: ₹0.44, BVPS: ₹46.11 |
BTML Intrinsic Value vs Market Price — All Valuation Models
Bodhi Tree Multimedia fair value range ₹3–₹21 vs current market price ₹7.25 across 8 valuation models. Check Bodhi Tree Multimedia market cap to track the company's total market size over time.
BTML Intrinsic Value Analysis — Undervalued or Overvalued?
Bodhi Tree Multimedia median intrinsic value ₹14.50, current price ₹7.25 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of BTML?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Bodhi Tree Multimedia (BTML) is ₹14.50 (median value). With the current market price of ₹7.25, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹2.82 to ₹21.37, indicating ₹2.82 - ₹21.37.
Is BTML undervalued or overvalued?
Based on our multi-method analysis, Bodhi Tree Multimedia (BTML) appears to be trading below calculated value by approximately 100.0%.
BTML Financial Health — Key Ratios vs Industry Benchmarks
Bodhi Tree Multimedia 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 | 125.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 9.6% | 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 | 0.85x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
BTML Cash Flow Quality — Operating & Free Cash Flow
Bodhi Tree Multimedia 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 | ₹-14 Cr | ₹-14 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-2 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-7 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-4 Cr | ₹-4 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |