Butterfly Gandhimathi Appliances Intrinsic Value
BUTTERFLY Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹605.00 | ₹484.00 - ₹726.00 | -12.9% | EPS: ₹24.20, Sector P/E: 25x |
| Book Value Method | asset | ₹451.39 | ₹406.25 - ₹496.53 | -35.0% | Book Value/Share: ₹180.56, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹766.67 | ₹690.00 - ₹843.34 | +10.4% | Revenue/Share: ₹511.11, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹553.33 | ₹498.00 - ₹608.66 | -20.3% | EBITDA: ₹83.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹277.80 | ₹222.24 - ₹333.36 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹387.20 | ₹348.48 - ₹425.92 | -44.2% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹433.18 | ₹389.86 - ₹476.50 | -37.6% | Revenue Growth: -1.1%, Adj P/E: 17.9x |
| ROE Based Valuation | profitability | ₹347.25 | ₹312.53 - ₹381.98 | -50.0% | ROE: 13.2%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹313.55 | ₹282.19 - ₹344.91 | -54.9% | EPS: ₹24.20, 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 ₹433.18 (median value). With the current market price of ₹694.50, this represents a -37.6% variance from our estimated fair value.
The valuation range spans from ₹277.80 to ₹766.67, indicating ₹277.80 - ₹766.67.
Is BUTTERFLY undervalued or overvalued?
Based on our multi-method analysis, Butterfly Gandhimathi Appliances (BUTTERFLY) appears to be trading above calculated value by approximately 37.6%.
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 |
| Return on Equity | 13.2% | 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 | 1.96x | 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 |