B-Right RealEstate Ltd. (BRRL.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-6323.4%

-₹58,064.64

vs ₹933.00 price

Levered DCF

-₹980.10

After debt service

Piotroski score

1 / 9

Weak

Altman Z-score

2.14

Grey zone

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	29.63×	232.32×	67.66×	56.55×	97.5×	201.96×	0×	0×
P/B	5.9×	2.79×	1.18×	0.08×	0.74×	1.3×	0×	0×
P/S	6.13×	3.81×	4.02×	0.61×	85.02×	310.68×	0×	0×
EV / EBITDA	18.05×	39.64×	28.05×	9.01×	120.82×	367.7×	82.66×	0.67×
Gross margin	41.1%	16.3%	28.3%	31.8%	95.7%	63.4%	88.5%	85.0%
Operating margin	38.8%	11.4%	20.9%	18.7%	4.8%	-34.1%	74.4%	63.5%
Net margin	20.7%	1.6%	5.9%	11.1%	87.2%	155.2%	115.4%	110.6%
Current ratio	1.48×	1.77×	1.55×	2.07×	2.21×	2.74×	0.99×	0.26×
Debt / equity	1.06×	0.55×	1.1×	0.29×	0.11×	0.29×	0.63×	0.02×
Interest coverage	9.58×	5.33×	7.05×	3.68×	0.37×	-116.45×	77.82×	13.99×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	19.9%	1.2%	1.7%	1.4%	0.8%	0.6%	1.0%	3.9%
Return on invested capital	10.4%	2.7%	1.8%	1.3%	0.1%	-0.1%	0.5%	2.7%
Return on assets	7.2%	0.5%	0.5%	0.7%	0.8%	0.4%	1.0%	3.9%
Free cash flow yield	-2.3%	-6.0%	-86.1%	294.4%	11.9%	-2.9%	0.0%	0.0%
Earnings yield	3.4%	0.4%	1.5%	18.2%	1.0%	0.5%	0.0%	0.0%
Enterprise value	₹12.2B	₹4.7B	₹3.1B	₹463.6M	₹1.3B	₹1.4B	₹729.3M	₹6.5M
Net debt / EBITDA	2.67×	6.54×	13.38×	6.97×	14.41×	64.44×	82.66×	0.67×
Cash conversion cycle (days)	871	863	4,088	2,095	283,252	101,720	7	0