Brainbees Solutions Ltd
NSE:FIRSTCRY
Intrinsic Value
The intrinsic value of one FIRSTCRY stock under the Base Case scenario is 211.76 INR. Compared to the current market price of 322.7 INR, Brainbees Solutions Ltd is Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Brainbees Solutions Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Brainbees Solutions Ltd
Balance Sheet Decomposition
Brainbees Solutions Ltd
Current Assets | 42.7B |
Cash & Short-Term Investments | 15.6B |
Receivables | 3.4B |
Other Current Assets | 23.7B |
Non-Current Assets | 50.4B |
Long-Term Investments | 6.3B |
PP&E | 16B |
Intangibles | 22.5B |
Other Non-Current Assets | 5.6B |
Free Cash Flow Analysis
Brainbees Solutions Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Brainbees Solutions Ltd
Revenue
|
74B
INR
|
Cost of Revenue
|
-46.5B
INR
|
Gross Profit
|
27.5B
INR
|
Operating Expenses
|
-29B
INR
|
Operating Income
|
-1.5B
INR
|
Other Expenses
|
-139.9m
INR
|
Net Income
|
-1.7B
INR
|
FIRSTCRY Profitability Score
Profitability Due Diligence
Brainbees Solutions Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Brainbees Solutions Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
FIRSTCRY Solvency Score
Solvency Due Diligence
Brainbees Solutions Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Score
Brainbees Solutions Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FIRSTCRY Price Targets Summary
Brainbees Solutions Ltd
According to Wall Street analysts, the average 1-year price target for FIRSTCRY is 560.83 INR with a low forecast of 409.05 INR and a high forecast of 682.5 INR.
Dividends
Current shareholder yield for FIRSTCRY 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 FIRSTCRY stock under the Base Case scenario is 211.76 INR.
Compared to the current market price of 322.7 INR, Brainbees Solutions Ltd is Overvalued by 34%.