Brady & Morris Engineering Intrinsic Value
Brady & Morris Engineering (BRADYM) median intrinsic value is ₹297.70 from 9 valuation models (range ₹223–₹396), vs current price ₹744.25 — -60.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Analyse Brady & Morris Engineering ownership pattern to track promoter, FII and institutional holdings.
BRADYM Valuation Methods Summary — DCF, Graham Number & P/E
Brady & Morris Engineering intrinsic value across 9 models vs current price ₹744.25 — upside/downside and value range per method. For current market price and key ratios, visit Brady & Morris Engineering share price chart.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹297.36 | ₹237.89 - ₹356.83 | -60.0% | EPS: ₹24.78, Sector P/E: 12x |
| Book Value Method | asset | ₹265.00 | ₹238.50 - ₹291.50 | -64.4% | Book Value/Share: ₹265.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹292.00 | ₹262.80 - ₹321.20 | -60.8% | Revenue/Share: ₹365.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹297.70 | ₹267.93 - ₹327.47 | -60.0% | EBITDA: ₹7.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹297.70 | ₹238.16 - ₹357.24 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹396.48 | ₹356.83 - ₹436.13 | -46.7% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹223.28 | ₹200.95 - ₹245.61 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹372.12 | ₹334.91 - ₹409.33 | -50.0% | ROE: 11.3%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹384.38 | ₹345.94 - ₹422.82 | -48.4% | EPS: ₹24.78, BVPS: ₹265.00 |
BRADYM Intrinsic Value vs Market Price — All Valuation Models
Brady & Morris Engineering fair value range ₹223–₹396 vs current market price ₹744.25 across 9 valuation models. Read BRADYM ex-dividend dates for the complete payout history and dividend yield track record.
BRADYM Intrinsic Value Analysis — Undervalued or Overvalued?
Brady & Morris Engineering median intrinsic value ₹297.70, current price ₹744.25 — Trading Above Calculated Value by 60.0%, margin of safety -100.0%.
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 ₹297.70 (median value). With the current market price of ₹744.25, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹223.28 to ₹396.48, indicating ₹223.28 - ₹396.48.
Is BRADYM undervalued or overvalued?
Based on our multi-method analysis, Brady & Morris Engineering (BRADYM) appears to be trading above calculated value by approximately 60.0%.
BRADYM Financial Health — Key Ratios vs Industry Benchmarks
Brady & Morris Engineering 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 | 21.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 11.3% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.06x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
BRADYM Cash Flow Quality — Operating & Free Cash Flow
Brady & Morris Engineering 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 | ₹-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 |