| Intrinsic Valuation of: BDL | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 15 | Market Cap | ₹726B | |||||
| 2021 | - | - (-) | P/E Ratio | 132 | 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% (-82.7%) | Opr Margin | 0.12 | Debt/Equity | - | |||||
| 2025 | ₹-1B | -134.9% (-124.7%) | PreTax Margin | 11.99 | BV/Share | 102 | |||||
| 5Y Average FCF | ₹7B | 51.4% (71.5%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.5% | Historical US Bond Yield: | 4.4% | ||||||||
| Discount Rate (WACC): | 7.4% | Current US Bond Yield: | 3.5% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (25.0%) | ||||||||||
| 2026 | ₹8B | MBG Intrinsic Value | ₹135 | ||||||||
| 2027 | ₹10B | ||||||||||
| 2028 | ₹13B | ||||||||||
| 2029 | ₹16B | ||||||||||
| 2030 | ₹20B | ||||||||||
| 2031 | ₹25B | ||||||||||
| Terminal Value | ₹528B | Net Worth/Share | ₹109 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | ₹414B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | ₹1B | ₹1,133 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | ₹0 | WACC | 7.3% | 986 | 1,064 | 1,158 | 1,275 | 1,422 | |||
| Equity Value | ₹415B | 7.4% | 976 | 1,053 | 1,146 | 1,259 | 1,402 | ||||
| Shares Outstanding | 366,561,984 | 7.4% | 967 | 1,042 | 1,133 | 1,244 | 1,383 | ||||
| 7.9% | 884 | 946 | 1,020 | 1,108 | 1,217 | ||||||
| DCF Intrinsic Value | ₹1,133 | 8.4% | 813 | 865 | 926 | 998 | 1,084 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||