
Bharat Road Network Ltd
NSE:BRNL

Intrinsic Value
The intrinsic value of one
BRNL
stock under the Base Case scenario is
82.21
INR.
Compared to the current market price of 22.26 INR,
Bharat Road Network Ltd
is
Undervalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bharat Road Network Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Bharat Road Network Ltd
Balance Sheet Decomposition
Bharat Road Network Ltd
Current Assets | 5.3B |
Cash & Short-Term Investments | 4.5B |
Receivables | 546.4m |
Other Current Assets | 226.6m |
Non-Current Assets | 21.9B |
Long-Term Investments | 3.1B |
PP&E | 16m |
Intangibles | 18.2B |
Other Non-Current Assets | 611.5m |
Free Cash Flow Analysis
Bharat Road Network Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Bharat Road Network Ltd
Revenue
|
3.7B
INR
|
Cost of Revenue
|
-1B
INR
|
Gross Profit
|
2.7B
INR
|
Operating Expenses
|
-2.1B
INR
|
Operating Income
|
617m
INR
|
Other Expenses
|
-1.3B
INR
|
Net Income
|
-671.5m
INR
|
BRNL Profitability Score
Profitability Due Diligence
Bharat Road Network Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Bharat Road Network Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
BRNL Solvency Score
Solvency Due Diligence
Bharat Road Network Ltd's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Score
Bharat Road Network Ltd's solvency score is 17/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BRNL Price Targets Summary
Bharat Road Network Ltd
Dividends
Current shareholder yield for BRNL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BRNL
stock under the Base Case scenario is
82.21
INR.
Compared to the current market price of 22.26 INR,
Bharat Road Network Ltd
is
Undervalued by 73%.