Shree Bhavya Fabrics Intrinsic Value

SBFL • Textiles
Current Stock Price
₹25.41
Primary Intrinsic Value
₹33.60
Market Cap
₹25.4 Cr
+37.7% Upside
Median Value
₹35.00
Value Range
₹19 - ₹51
Assessment
Trading Below Calculated Value
Safety Margin
27.4%

SBFL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹33.60 ₹26.88 - ₹40.32 +32.2% EPS: ₹2.80, Sector P/E: 12x
Book Value Method asset ₹35.00 ₹31.50 - ₹38.50 +37.7% Book Value/Share: ₹35.00, P/B: 1.0x
Revenue Multiple Method revenue ₹50.82 ₹45.74 - ₹55.90 +100.0% Revenue/Share: ₹173.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹50.82 ₹45.74 - ₹55.90 +100.0% EBITDA: ₹11.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹18.57 ₹14.86 - ₹22.28 -26.9% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹44.80 ₹40.32 - ₹49.28 +76.3% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹22.64 ₹20.38 - ₹24.90 -10.9% Revenue Growth: 2.1%, Adj P/E: 8.1x
ROE Based Valuation profitability ₹30.00 ₹27.00 - ₹33.00 +18.1% ROE: 8.6%, P/E Multiple: 10x
Graham Defensive Method conservative ₹46.96 ₹42.26 - ₹51.66 +84.8% EPS: ₹2.80, BVPS: ₹35.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SBFL Intrinsic Value Analysis

What is the intrinsic value of SBFL?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Shree Bhavya Fabrics (SBFL) is ₹35.00 (median value). With the current market price of ₹25.41, this represents a +37.7% variance from our estimated fair value.

The valuation range spans from ₹18.57 to ₹50.82, indicating ₹18.57 - ₹50.82.

Is SBFL undervalued or overvalued?

Based on our multi-method analysis, Shree Bhavya Fabrics (SBFL) appears to be trading below calculated value by approximately 37.7%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 5.29 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 4.57 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 8.6% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 6.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.08x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹2 Cr ₹1 Cr Positive Free Cash Flow 7/10
March 2024 ₹5 Cr ₹5 Cr Positive Free Cash Flow 8/10
March 2023 ₹17 Cr ₹17 Cr Positive Free Cash Flow 8/10
March 2022 ₹19 Cr ₹18 Cr Positive Free Cash Flow 8/10
March 2021 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10