| Intrinsic Valuation of: BDL | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 16 | Market Cap | ₹486B | |||||
| 2021 | - | - (-) | P/E Ratio | 84 | Total Asset | ₹117B | |||||
| 2022 | ₹4B | - (-) | Net Income | ₹5B | Total Debt | ₹0 | |||||
| 2023 | ₹20B | 372.9% (422.0%) | EBITDA | ₹8B | Total Liab | ₹77B | |||||
| 2024 | ₹3B | -83.6% (-82.8%) | Opr Margin | 12.11 | Debt/Equity | - | |||||
| 2025 | ₹-1B | -134.9% (-124.8%) | PreTax Margin | 12.06 | BV/Share | 102 | |||||
| 5Y Average FCF | ₹7B | 15.0% (71.5%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.48% | Historical US Bond Yield: | 4.40% | ||||||||
| Discount Rate (WACC): | 7.00% | Current US Bond Yield: | 3.48% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (15.0%) | ||||||||||
| 2026 | ₹11B | MBG Intrinsic Value | ₹141 | ||||||||
| 2027 | ₹12B | ||||||||||
| 2028 | ₹13B | ||||||||||
| 2029 | ₹14B | ||||||||||
| 2030 | ₹15B | ||||||||||
| 2031 | ₹15B | ||||||||||
| Terminal Value | ₹346B | Net Worth/Share | ₹109 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹293B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹1B | ₹804 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 6.5% | 754 | 821 | 905 | 1,012 | 1,155 | |||
| Equity Value | ₹295B | 7.1% | 670 | 721 | 782 | 859 | 957 | ||||
| Shares Outstanding | 366,562,500 | 7.8% | 601 | 641 | 688 | 745 | 815 | ||||
| 8.4% | 545 | 577 | 613 | 657 | 710 | ||||||
| DCF Intrinsic Value | ₹804 | 9.0% | 499 | 525 | 554 | 589 | 629 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||