Brahmaputra Infrastructure Intrinsic Value
Brahmaputra Infrastructure (BRAHMINFRA) median intrinsic value is ₹182.07 from 9 valuation models (range ₹99–₹331), vs current price ₹167.80 — +8.5% upside (Trading Near Calculated Value), margin of safety 7.8%. Also explore Brahmaputra Infrastructure share price performance to track price trends across different timeframes.
BRAHMINFRA Valuation Methods Summary — DCF, Graham Number & P/E
Brahmaputra Infrastructure intrinsic value across 9 models vs current price ₹167.80 — upside/downside and value range per method. Browse Brahmaputra Infrastructure financial data for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹241.92 | ₹193.54 - ₹290.30 | +44.2% | EPS: ₹20.16, Sector P/E: 12x |
| Book Value Method | asset | ₹98.62 | ₹88.76 - ₹108.48 | -41.2% | Book Value/Share: ₹98.62, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹99.31 | ₹89.38 - ₹109.24 | -40.8% | Revenue/Share: ₹124.14, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹182.07 | ₹163.86 - ₹200.28 | +8.5% | EBITDA: ₹88.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹192.04 | ₹153.63 - ₹230.45 | +14.4% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹129.02 | ₹116.12 - ₹141.92 | -23.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹166.12 | ₹149.51 - ₹182.73 | -1.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹331.03 | ₹297.93 - ₹364.13 | +97.3% | ROE: 21.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹197.24 | ₹177.52 - ₹216.96 | +17.5% | EPS: ₹20.16, BVPS: ₹98.62 |
BRAHMINFRA Intrinsic Value vs Market Price — All Valuation Models
Brahmaputra Infrastructure fair value range ₹99–₹331 vs current market price ₹167.80 across 9 valuation models. For current market price and key ratios, visit Brahmaputra Infrastructure share price today.
BRAHMINFRA Intrinsic Value Analysis — Undervalued or Overvalued?
Brahmaputra Infrastructure median intrinsic value ₹182.07, current price ₹167.80 — Trading Near Calculated Value by 8.5%, margin of safety 7.8%.
What is the intrinsic value of BRAHMINFRA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Brahmaputra Infrastructure (BRAHMINFRA) is ₹182.07 (median value). With the current market price of ₹167.80, this represents a +8.5% variance from our estimated fair value.
The valuation range spans from ₹98.62 to ₹331.03, indicating ₹98.62 - ₹331.03.
Is BRAHMINFRA undervalued or overvalued?
Based on our multi-method analysis, Brahmaputra Infrastructure (BRAHMINFRA) appears to be trading near calculated value by approximately 8.5%.
BRAHMINFRA Financial Health — Key Ratios vs Industry Benchmarks
Brahmaputra Infrastructure 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 | 0.89 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 21.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 25.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.52x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
BRAHMINFRA Cash Flow Quality — Operating & Free Cash Flow
Brahmaputra Infrastructure 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 | ₹41 Cr | ₹41 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-127 Cr | ₹-127 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹28 Cr | ₹28 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-8 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹29 Cr | ₹29 Cr | Positive Free Cash Flow | 8/10 |