Brady & Morris Engineering Intrinsic Value
BRADYM Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1130.40 | ₹904.32 - ₹1356.48 | +27.9% | EPS: ₹94.20, Sector P/E: 12x |
| Book Value Method | asset | ₹176.79 | ₹159.11 - ₹194.47 | -80.0% | Book Value/Share: ₹115.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹400.00 | ₹360.00 - ₹440.00 | -54.7% | Revenue/Share: ₹500.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹840.00 | ₹756.00 - ₹924.00 | -5.0% | EBITDA: ₹28.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹353.58 | ₹282.86 - ₹424.30 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1507.20 | ₹1356.48 - ₹1657.92 | +70.5% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹810.12 | ₹729.11 - ₹891.13 | -8.4% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹1680.00 | ₹1512.00 - ₹1848.00 | +90.1% | ROE: 91.3%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹265.19 | ₹238.67 - ₹291.71 | -70.0% | EPS: ₹94.20, BVPS: ₹115.00 |
Want to compare with current market value? Check BRADYM share price latest .
Valuation Comparison Chart
BRADYM Intrinsic Value Analysis
What is the intrinsic value of BRADYM?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Brady & Morris Engineering (BRADYM) is ₹810.12 (median value). With the current market price of ₹883.95, this represents a -8.4% variance from our estimated fair value.
The valuation range spans from ₹176.79 to ₹1680.00, indicating ₹176.79 - ₹1680.00.
Is BRADYM undervalued or overvalued?
Based on our multi-method analysis, Brady & Morris Engineering (BRADYM) appears to be trading near calculated value by approximately 8.4%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 6.17 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.13 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 91.3% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.04x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Brady & Morris Engineering
Additional stock information and data for BRADYM
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹7 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |