Bodhi Tree Multimedia Intrinsic Value
Bodhi Tree Multimedia (BTML) median intrinsic value is ₹12.92 from 8 valuation models (range ₹4–₹19), vs current price ₹6.46 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Browse BTML financial statements for revenue, profit, balance sheet and cash flow data.
BTML Valuation Methods Summary — DCF, Graham Number & P/E
Bodhi Tree Multimedia intrinsic value across 8 models vs current price ₹6.46 — upside/downside and value range per method. Also explore BTML share price history to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹10.20 | ₹8.16 - ₹12.24 | +57.9% | EPS: ₹0.68, Sector P/E: 15x |
| Book Value Method | asset | ₹16.15 | ₹14.53 - ₹17.77 | +150.0% | Book Value/Share: ₹25.38, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹12.92 | ₹11.63 - ₹14.21 | +100.0% | Revenue/Share: ₹73.85, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹12.92 | ₹11.63 - ₹14.21 | +100.0% | EBITDA: ₹20.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹4.35 | ₹3.91 - ₹4.79 | -32.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹7.00 | ₹6.30 - ₹7.70 | +8.4% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹12.92 | ₹11.63 - ₹14.21 | +100.0% | ROE: 36.4%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹19.38 | ₹17.44 - ₹21.32 | +200.0% | EPS: ₹0.68, BVPS: ₹25.38 |
BTML Intrinsic Value vs Market Price — All Valuation Models
Bodhi Tree Multimedia fair value range ₹4–₹19 vs current market price ₹6.46 across 8 valuation models. For current market price and key ratios, visit Bodhi Tree Multimedia share price screener.
BTML Intrinsic Value Analysis — Undervalued or Overvalued?
Bodhi Tree Multimedia median intrinsic value ₹12.92, current price ₹6.46 — 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 ₹12.92 (median value). With the current market price of ₹6.46, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹4.35 to ₹19.38, indicating ₹4.35 - ₹19.38.
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 |
|---|---|---|---|---|
| Return on Equity | 36.4% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 17.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.04x | Industry Standard: 1.0x+ | Above 1.0x | 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 |