As of 2025-06-10, the Intrinsic Value of Bharat Road Network Ltd (BRNL.NS) is 112.54 INR. This BRNL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.95 INR, the upside of Bharat Road Network Ltd is 390.40%.
The range of the Intrinsic Value is 70.68 - 233.00 INR
Based on its market price of 22.95 INR and our intrinsic valuation, Bharat Road Network Ltd (BRNL.NS) is undervalued by 390.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.68 - 233.00 | 112.54 | 390.4% |
| DCF (Growth 10y) | 76.72 - 251.55 | 122.09 | 432.0% |
| DCF (EBITDA 5y) | 92.28 - 189.51 | 129.23 | 463.1% |
| DCF (EBITDA 10y) | 84.12 - 221.36 | 130.19 | 467.3% |
| Fair Value | 84.05 - 84.05 | 84.05 | 266.22% |
| P/E | 264.44 - 426.63 | 340.15 | 1382.1% |
| EV/EBITDA | 21.27 - 136.55 | 69.53 | 203.0% |
| EPV | 55.50 - 187.48 | 121.49 | 429.4% |
| DDM - Stable | 18.28 - 49.78 | 34.03 | 48.3% |
| DDM - Multi | 8.35 - 26.16 | 13.47 | -41.3% |
| Market Cap (mil) | 1,926.65 |
| Beta | 0.94 |
| Outstanding shares (mil) | 83.95 |
| Enterprise Value (mil) | 4,217.23 |
| Market risk premium | 8.31% |
| Cost of Equity | 47.88% |
| Cost of Debt | 15.99% |
| WACC | 19.12% |