Butterfly Gandhimathi Appliances Intrinsic Value
BUTTERFLY Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹570.00 | ₹456.00 - ₹684.00 | -10.5% | EPS: ₹22.80, Sector P/E: 25x |
| Book Value Method | asset | ₹451.39 | ₹406.25 - ₹496.53 | -29.1% | Book Value/Share: ₹180.56, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹760.00 | ₹684.00 - ₹836.00 | +19.4% | Revenue/Share: ₹506.67, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹532.31 | ₹479.08 - ₹585.54 | -16.4% | EBITDA: ₹80.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹254.64 | ₹203.71 - ₹305.57 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹364.80 | ₹328.32 - ₹401.28 | -42.7% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹407.68 | ₹366.91 - ₹448.45 | -36.0% | Revenue Growth: -1.3%, Adj P/E: 17.9x |
| ROE Based Valuation | profitability | ₹318.30 | ₹286.47 - ₹350.13 | -50.0% | ROE: 12.6%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹304.34 | ₹273.91 - ₹334.77 | -52.2% | EPS: ₹22.80, BVPS: ₹180.56 |
Want to compare with current market value? Check BUTTERFLY share price latest .
Valuation Comparison Chart
BUTTERFLY Intrinsic Value Analysis
What is the intrinsic value of BUTTERFLY?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Butterfly Gandhimathi Appliances (BUTTERFLY) is ₹407.68 (median value). With the current market price of ₹636.60, this represents a -36.0% variance from our estimated fair value.
The valuation range spans from ₹254.64 to ₹760.00, indicating ₹254.64 - ₹760.00.
Is BUTTERFLY undervalued or overvalued?
Based on our multi-method analysis, Butterfly Gandhimathi Appliances (BUTTERFLY) appears to be trading above calculated value by approximately 36.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 21.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.45 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 12.6% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.94x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Butterfly Gandhimathi Appliances
Additional stock information and data for BUTTERFLY
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹34 Cr | ₹7 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹37 Cr | ₹27 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹122 Cr | ₹108 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-21 Cr | ₹-30 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹207 Cr | ₹202 Cr | Positive Free Cash Flow | 8/10 |