Britannia Industries Intrinsic Value
Britannia Industries (BRITANNIA) median intrinsic value is ₹2112.74 from 9 valuation models (range ₹1676–₹11172), vs current price ₹5586.00 — -62.2% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit BRITANNIA share price.
BRITANNIA Valuation Methods Summary — DCF, Graham Number & P/E
Britannia Industries intrinsic value across 9 models vs current price ₹5586.00 — upside/downside and value range per method. Browse BRITANNIA financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1675.80 | ₹1340.64 - ₹2010.96 | -70.0% | EPS: ₹108.68, Sector P/E: 12x |
| Book Value Method | asset | ₹1825.42 | ₹1642.88 - ₹2007.96 | -67.3% | Book Value/Share: ₹1825.42, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹6405.33 | ₹5764.80 - ₹7045.86 | +14.7% | Revenue/Share: ₹8006.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹9150.00 | ₹8235.00 - ₹10065.00 | +63.8% | EBITDA: ₹3660.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹10468.09 | ₹8374.47 - ₹12561.71 | +87.4% | CF Growth: 7.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹1675.80 | ₹1508.22 - ₹1843.38 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1675.80 | ₹1508.22 - ₹1843.38 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹11172.00 | ₹10054.80 - ₹12289.20 | +100.0% | ROE: 59.8%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹2112.74 | ₹1901.47 - ₹2324.01 | -62.2% | EPS: ₹108.68, BVPS: ₹1825.42 |
BRITANNIA Intrinsic Value vs Market Price — All Valuation Models
Britannia Industries fair value range ₹1676–₹11172 vs current market price ₹5586.00 across 9 valuation models. Compare with BRITANNIA DCF to assess whether the stock is under or overvalued.
BRITANNIA Intrinsic Value Analysis — Undervalued or Overvalued?
Britannia Industries median intrinsic value ₹2112.74, current price ₹5586.00 — Trading Above Calculated Value by 62.2%, margin of safety -100.0%.
What is the intrinsic value of BRITANNIA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Britannia Industries (BRITANNIA) is ₹2112.74 (median value). With the current market price of ₹5586.00, this represents a -62.2% variance from our estimated fair value.
The valuation range spans from ₹1675.80 to ₹11172.00, indicating ₹1675.80 - ₹11172.00.
Is BRITANNIA undervalued or overvalued?
Based on our multi-method analysis, Britannia Industries (BRITANNIA) appears to be trading above calculated value by approximately 62.2%.
BRITANNIA Financial Health — Key Ratios vs Industry Benchmarks
Britannia Industries 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 | 4.67 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 59.8% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 18.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.17x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
BRITANNIA Cash Flow Quality — Operating & Free Cash Flow
Britannia Industries 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 | ₹2,481 Cr | ₹2,481 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹2,573 Cr | ₹2,573 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹2,526 Cr | ₹1,773 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1,300 Cr | ₹1,300 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1,876 Cr | ₹1,876 Cr | Positive Free Cash Flow | 8/10 |