PBA infrastructure Intrinsic Value

PBAINFRA • Construction
Current Stock Price
₹12.52
Primary Intrinsic Value
₹24.00
Market Cap
₹17.5 Cr
+91.7% Upside
Median Value
₹24.00
Value Range
₹7 - ₹24
Assessment
Trading Below Calculated Value
Safety Margin
47.8%

PBAINFRA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Revenue Multiple Method revenue ₹24.00 ₹21.60 - ₹26.40 +91.7% Revenue/Share: ₹30.00, P/S: 0.8x
Simple DCF (5Y) dcf ₹6.63 ₹5.30 - ₹7.96 -47.0% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check PBAINFRA share price latest .

Valuation Comparison Chart

PBAINFRA Intrinsic Value Analysis

What is the intrinsic value of PBAINFRA?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of PBA infrastructure (PBAINFRA) is ₹24.00 (median value). With the current market price of ₹12.52, this represents a +91.7% variance from our estimated fair value.

The valuation range spans from ₹6.63 to ₹24.00, indicating ₹6.63 - ₹24.00.

Is PBAINFRA undervalued or overvalued?

Based on our multi-method analysis, PBA infrastructure (PBAINFRA) appears to be trading below calculated value by approximately 91.7%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.07 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio -2.88 Industry Standard: <0.5 Below 0.5 Indicates financial leverage level
Return on Equity 17.4% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin -71.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.13x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10
March 2024 ₹-14 Cr ₹-14 Cr Negative Cash Flow 3/10
March 2023 ₹-2 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2022 ₹24 Cr ₹24 Cr Positive Free Cash Flow 8/10
March 2021 ₹8 Cr ₹8 Cr Positive Free Cash Flow 8/10