Firstcry (Brainbees Solutions) Intrinsic Value
FIRSTCRY • Retail
Current Stock Price
₹224.33
Primary Intrinsic Value
₹544.33
Market Cap
₹2176 Cr
+100.0%
Upside
Median Value
₹448.66
Value Range
₹240 - ₹544
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
FIRSTCRY Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹544.33 | ₹489.90 - ₹598.76 | +142.6% | Book Value/Share: ₹544.33, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹448.66 | ₹403.79 - ₹493.53 | +100.0% | Revenue/Share: ₹881.24, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹240.00 | ₹216.00 - ₹264.00 | +7.0% | EBITDA: ₹388.00Cr, EV/EBITDA: 6x |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
FIRSTCRY Intrinsic Value Analysis
What is the intrinsic value of FIRSTCRY?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Firstcry (Brainbees Solutions) (FIRSTCRY) is ₹448.66 (median value). With the current market price of ₹224.33, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹240.00 to ₹544.33, indicating ₹240.00 - ₹544.33.
Is FIRSTCRY undervalued or overvalued?
Based on our multi-method analysis, Firstcry (Brainbees Solutions) (FIRSTCRY) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.01 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -3.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 3.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.97x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Firstcry (Brainbees Solutions)
Additional stock information and data for FIRSTCRY
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-83 Cr | ₹-802 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-42 Cr | ₹-42 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-399 Cr | ₹-399 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-132 Cr | ₹-378 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-67 Cr | ₹-290 Cr | Negative Cash Flow | 3/10 |