Brady & Morris Engineering Intrinsic Value
Brady & Morris Engineering (BRADYM) median intrinsic value is ₹365.16 from 9 valuation models (range ₹183–₹640), vs current price ₹912.90 — -60.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Also explore BRADYM price trends to track price trends across different timeframes.
BRADYM Valuation Methods Summary — DCF, Graham Number & P/E
Brady & Morris Engineering intrinsic value across 9 models vs current price ₹912.90 — 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 | ₹448.80 | ₹359.04 - ₹538.56 | -50.8% | EPS: ₹37.40, Sector P/E: 12x |
| Book Value Method | asset | ₹182.58 | ₹164.32 - ₹200.84 | -80.0% | Book Value/Share: ₹115.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹304.00 | ₹273.60 - ₹334.40 | -66.7% | Revenue/Share: ₹380.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹390.00 | ₹351.00 - ₹429.00 | -57.3% | EBITDA: ₹13.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹365.16 | ₹292.13 - ₹438.19 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹598.40 | ₹538.56 - ₹658.24 | -34.5% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹320.14 | ₹288.13 - ₹352.15 | -64.9% | Revenue Growth: 14.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹640.00 | ₹576.00 - ₹704.00 | -29.9% | ROE: 34.8%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹273.87 | ₹246.48 - ₹301.26 | -70.0% | EPS: ₹37.40, BVPS: ₹115.00 |
BRADYM Intrinsic Value vs Market Price — All Valuation Models
Brady & Morris Engineering fair value range ₹183–₹640 vs current market price ₹912.90 across 9 valuation models. Browse BRADYM financial statements for revenue, profit, balance sheet and cash flow data.
BRADYM Intrinsic Value Analysis — Undervalued or Overvalued?
Brady & Morris Engineering median intrinsic value ₹365.16, current price ₹912.90 — 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 ₹365.16 (median value). With the current market price of ₹912.90, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹182.58 to ₹640.00, indicating ₹182.58 - ₹640.00.
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 | 6.17 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 34.8% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 16.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.55x | 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 |