Bodhi Tree Multimedia Ltd
NSE:BTML

Watchlist Manager
Bodhi Tree Multimedia Ltd Logo
Bodhi Tree Multimedia Ltd
NSE:BTML
Watchlist
Price: 8.19 INR 1.49% Market Closed
Market Cap: 1.5B INR

Intrinsic Value

The intrinsic value of one BTML stock under the Base Case scenario is 10.22 INR. Compared to the current market price of 8.19 INR, Bodhi Tree Multimedia Ltd is Undervalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BTML Intrinsic Value
10.22 INR
Undervaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Bodhi Tree Multimedia Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about BTML?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BTML valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Bodhi Tree Multimedia Ltd.

Explain Valuation
Compare BTML to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BTML?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bodhi Tree Multimedia Ltd

Current Assets 841m
Receivables 233m
Other Current Assets 608m
Non-Current Assets 77m
Long-Term Investments 13m
PP&E 6.7m
Intangibles 1.5m
Other Non-Current Assets 55.8m
Current Liabilities 588m
Accounts Payable 249m
Short-Term Debt 90m
Other Current Liabilities 249m
Non-Current Liabilities 2m
Long-Term Debt 2.2m
Other Non-Current Liabilities -150k
Efficiency

Free Cash Flow Analysis
Bodhi Tree Multimedia Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bodhi Tree Multimedia Ltd

Revenue
892.8m INR
Cost of Revenue
-744m INR
Gross Profit
148.8m INR
Operating Expenses
-38.8m INR
Operating Income
110m INR
Other Expenses
-46.4m INR
Net Income
63.6m INR
Fundamental Scores

BTML Profitability Score
Profitability Due Diligence

Bodhi Tree Multimedia Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive ROE
ROE is Increasing
Positive 3Y Average ROE
Positive ROIC
55/100
Profitability
Score

Bodhi Tree Multimedia Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

BTML Solvency Score
Solvency Due Diligence

Bodhi Tree Multimedia Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
55/100
Solvency
Score

Bodhi Tree Multimedia Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BTML Price Targets Summary
Bodhi Tree Multimedia Ltd

There are no price targets for BTML.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BTML 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BTML stock?

The intrinsic value of one BTML stock under the Base Case scenario is 10.22 INR.

Is BTML stock undervalued or overvalued?

Compared to the current market price of 8.19 INR, Bodhi Tree Multimedia Ltd is Undervalued by 20%.

Back to Top