B-Right RealEstate Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of B-Right RealEstate Ltd?

B-Right RealEstate Ltd is trading at 918.00 as of 05 September 2026, with a FY2026-2027 high of 1,011 and low of 260. The stock is currently near its 52-week high. Market cap stands at 949 Cr..

Q: Is B-Right RealEstate Ltd financially healthy?

Key indicators: ROCE of 21.6 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Q: Is B-Right RealEstate Ltd profitable and how is the profit trend?

B-Right RealEstate Ltd reported a net profit of 4 Cr in Mar 2025 on revenue of 103 Cr. Compared to 1 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹833.48Fairly Valued by 9.21%vs CMP ₹918.00

P/E (27.4) × ROE (21.8%) × BV (₹171.00) × DY (2.00%)

₹298.10Overvalued by 67.53%vs CMP ₹918.00

MoS: -208% (Negative)Confidence: 60/100 (Moderate)Models: All 6: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹675.87	34%	Over (-26.4%)
Graham Number	Earnings	₹132.02	25%	Over (-85.6%)
Net Asset Value	Assets	₹170.25	11%	Over (-81.5%)
Earnings Yield	Earnings	₹45.30	11%	Over (-95.1%)
ROCE Capital	Returns	₹20.78	11%	Over (-97.7%)
Revenue Multiple	Revenue	₹99.64	8%	Over (-89.1%)
Consensus (6 models)		₹298.10	100%	Overvalued

Key Drivers: EPS CAGR -18.9% drags value — could be higher if earnings stabilize. | Wide model spread (₹21–₹676) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -18.9%

*Investments are subject to market risks

Analyst Summary

B-Right RealEstate Ltd operates in the Construction, Contracting & Engineering segment, NSE: BRRL | BSE: 543543, current market price is ₹918.00, market cap is 949 Cr.. At a glance, stock P/E is 27.4, ROE is 21.8 %, ROCE is 21.6 %, book value is 171, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹298.10, around 67.5% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹103 Cr versus the prior period change of 151.2%, while latest net profit is about ₹4 Cr with a prior-period change of -20.0%. The 52-week range shown on this page is 1,011/260, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisB-Right Realestate Ltd. is a Public Limited Listed company incorporated on 22/10/2007 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) i…

This summary is generated from the stock page data available for B-Right RealEstate Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

B-Right RealEstate Ltd scores 74/100 (Strong)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health84/100 · Strong

ROCE 21.6% ExcellentROE 21.8% ExcellentD/E 0.28 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money60/100 · Moderate

FII holding up 0.56% (6mo) Slight increasePromoter holding at 73.2% StableShareholders up 531% Retail surge

Earnings Quality30/100 · Weak

OPM contracting (34% → 19%) DecliningWorking capital: 354 days Capital intensive

Quarterly Momentum100/100 · Strong

Revenue (4Q): +210% YoY AcceleratingProfit (4Q): +111% YoY StrongOPM: 35.0% (up 14.0% YoY) Margin expansion

Industry Rank100/100 · Strong

P/E 27.4 vs industry 56.1 Cheaper than peersROCE 21.6% vs industry 15.9% Above peersROE 21.8% vs industry 10.5% Above peers3Y sales CAGR: 369% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 9:28 am

Market Cap	949 Cr.
Current Price	918
Intrinsic Value	₹298.10
High / Low	1,011/260
Stock P/E	27.4
Book Value	171
Dividend Yield	0.00 %
ROCE	21.6 %
ROE	21.8 %
Face Value	10.0
PEG Ratio	-1.45

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for B-Right RealEstate Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
B-Right RealEstate Ltd	949 Cr.	918	1,011/260	27.4	171	0.00 %	21.6 %	21.8 %	10.0
Arihant Foundations & Housing Ltd	996 Cr.	1,000	1,288/715	14.6	373	0.00 %	17.5 %	17.3 %	10.0
Gayatri Projects Ltd	1,037 Cr.	22.3	26.0/8.21	8.31	32.4	0.00 %	6.98 %	%	2.00
Likhitha Infrastructure Ltd	832 Cr.	211	279/131	24.9	105	0.00 %	14.0 %	10.2 %	5.00
A B Infrabuild Ltd	827 Cr.	12.9	23.6/8.82	42.4	2.65	0.05 %	16.1 %	13.8 %	1.00
Industry Average	3,397.60 Cr	163.90		56.07	127.05	0.23%	15.90%	10.54%	21.58

All Competitor Stocks of B-Right RealEstate Ltd

Quarterly Result

Metric	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025
Sales	10	7	19	22	41	63	54
Expenses	7	7	15	16	34	56	36
Operating Profit	3	1	4	6	6	7	19
OPM %	31%	10%	21%	26%	15%	11%	35%
Other Income	1	1	1	1	-2	1	2
Interest	0	1	0	1	1	1	1
Depreciation	0	0	1	1	1	1	0
Profit before tax	3	1	4	5	3	6	19
Tax %	33%	23%	35%	41%	99%	23%	35%
Net Profit	2	1	3	3	0	4	12
EPS in Rs	1.30	0.55	1.14	1.23	0.55	1.08	3.45

Last Updated: December 27, 2025, 10:36 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 4:07 am

Metric	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	0	0	1	17	41	103	117
Expenses	0	0	1	13	31	90	91
Operating Profit	0	-0	1	4	10	13	26
OPM %	64%	-13%	46%	22%	24%	13%	22%
Other Income	1	1	2	2	1	-1	2
Interest	0	0	0	1	1	2	3
Depreciation	0	0	1	1	1	1	1
Profit before tax	1	1	1	4	9	8	24
Tax %	28%	15%	12%	30%	38%	48%
Net Profit	1	1	1	3	5	4	17
EPS in Rs	13.51	6.24	12.92	1.85	2.35	1.64	4.53
Dividend Payout %	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	0.00%	0.00%	200.00%	66.67%	-20.00%
Change in YoY Net Profit Growth (%)	0.00%	0.00%	200.00%	-133.33%	-86.67%

B-Right RealEstate Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	201%
3 Years:	323%
TTM:	153%

Compounded Profit Growth
10 Years:	%
5 Years:	22%
3 Years:	104%
TTM:	-9%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	42%
1 Year:	147%

Return on Equity
10 Years:	%
5 Years:	1%
3 Years:	2%
Last Year:	2%

Last Updated: September 5, 2025, 2:31 pm

Balance Sheet

Last Updated: May 27, 2026, 1:30 am

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	0.63	0.93	0.93	10	10	10	10
Reserves	35	89	90	127	129	131	166
Borrowings	74	26	17	39	154	78	187
Other Liabilities	9	19	50	81	151	112	127
Total Liabilities	118	134	159	257	445	332	491
Fixed Assets	14	26	23	24	43	30	18
CWIP	0	0	0	0	0	0	0
Investments	5	6	7	30	15	16	67
Other Assets	98	102	129	202	387	286	405
Total Assets	118	134	159	257	445	332	491

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	-74	-4	4	35	-44	-21	10
Cash from Investing Activity +	2	-2	-6	-78	9	20	-87
Cash from Financing Activity +	73	6	2	45	35	-3	82
Net Cash Flow	1	-0	1	2	1	-4	5
Free Cash Flow	-74	-4	8	33	-63	-20	23
CFO/OP	-27,344%	7,520%	673%	901%	-444%	-159%	15%

Free Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-74.00	-26.00	-16.00	-35.00	-144.00	-65.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	17	19	5	0	0	121
Inventory Days						903
Days Payable						145
Cash Conversion Cycle	17	19	5	0	0	879
Working Capital Days	1,564	56,613	14,773	549	662	354
ROCE %		0%	0%	3%	4%	5%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026	Jun 2026
Promoters	71.92%	71.92%	71.92%	71.92%	71.92%	71.92%	72.15%	73.15%	73.15%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.80%	1.40%	1.40%	1.36%
Public	28.08%	28.08%	28.08%	28.08%	28.08%	27.27%	26.45%	25.44%	25.48%
No. of Shareholders	245	188	119	142	166	154	216	189	1,192

Shareholding Pattern Chart

No. of Shareholders

B-Right RealEstate Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.64	2.35	2.00	12.89	6.28
Diluted EPS (Rs.)	1.64	2.35	2.00	12.89	6.28
Cash EPS (Rs.)	5.49	6.46	3.57	19.90	7.10
Book Value[Excl.RevalReserv]/Share (Rs.)	136.71	138.96	133.88	979.95	967.05
Book Value[Incl.RevalReserv]/Share (Rs.)	136.71	138.96	133.88	979.95	967.05
Revenue From Operations / Share (Rs.)	100.11	39.58	16.67	8.18	4.05
PBDIT / Share (Rs.)	14.07	10.84	5.67	23.51	8.17
PBIT / Share (Rs.)	12.81	9.53	5.01	16.53	7.36
PBT / Share (Rs.)	8.12	8.36	4.18	14.62	7.34
Net Profit / Share (Rs.)	4.23	5.15	2.91	12.93	6.29
NP After MI And SOA / Share (Rs.)	1.64	2.35	1.85	12.89	6.28
PBDIT Margin (%)	14.05	27.38	34.04	287.34	201.80
PBIT Margin (%)	12.79	24.08	30.06	202.07	181.73
PBT Margin (%)	8.10	21.11	25.09	178.72	181.44
Net Profit Margin (%)	4.22	13.01	17.44	158.02	155.38
NP After MI And SOA Margin (%)	1.63	5.94	11.09	157.60	155.19
Return on Networth / Equity (%)	1.19	1.74	1.39	1.31	0.64
Return on Capital Employeed (%)	7.21	5.26	3.55	1.56	0.71
Return On Assets (%)	0.51	0.54	0.74	0.75	0.43
Long Term Debt / Equity (X)	0.26	0.30	0.04	0.07	0.05
Total Debt / Equity (X)	0.55	1.10	0.28	0.19	0.28
Asset Turnover Ratio (%)	0.26	0.11	0.02	0.01	0.01
Current Ratio (X)	1.77	1.35	1.53	2.05	2.66
Quick Ratio (X)	1.08	0.57	0.91	1.29	0.91
Inventory Turnover Ratio (X)	0.67	0.30	0.00	0.00	0.00
Interest Coverage Ratio (X)	6.59	9.24	6.84	12.30	690.00
Interest Coverage Ratio (Post Tax) (X)	4.18	5.39	4.51	7.77	532.27
Enterprise Value (Cr.)	459.97	320.25	253.93	0.00	0.00
EV / Net Operating Revenue (X)	4.45	7.83	14.75	0.00	0.00
EV / EBITDA (X)	31.64	28.59	43.32	0.00	0.00
MarketCap / Net Operating Revenue (X)	3.65	4.07	12.60	0.00	0.00
Price / BV (X)	2.68	1.19	1.58	0.00	0.00
Price / Net Operating Revenue (X)	3.65	4.07	12.60	0.00	0.00
EarningsYield	0.00	0.01	0.01	0.00	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

What is the intrinsic value of B-Right RealEstate Ltd and is it undervalued?

As of 05 September 2026, B-Right RealEstate Ltd's intrinsic value is ₹298.10, which is 67.53% lower than the current market price of ₹918.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (21.8 %), book value (₹171), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of B-Right RealEstate Ltd?

B-Right RealEstate Ltd is trading at ₹918.00 as of 05 September 2026, with a FY2026-2027 high of ₹1,011 and low of ₹260. The stock is currently near its 52-week high. Market cap stands at ₹949 Cr..

How does B-Right RealEstate Ltd's P/E ratio compare to its industry?

B-Right RealEstate Ltd has a P/E ratio of 27.4, which is below the industry average of 56.07. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is B-Right RealEstate Ltd financially healthy?

Key indicators for B-Right RealEstate Ltd: ROCE of 21.6 % indicates efficient capital utilization; ROE of 21.8 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is B-Right RealEstate Ltd profitable and how is the profit trend?

B-Right RealEstate Ltd reported a net profit of ₹4 Cr in Mar 2025 on revenue of ₹103 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does B-Right RealEstate Ltd pay dividends?

B-Right RealEstate Ltd has a dividend yield of 0.00 % at the current price of ₹918.00. The company is currently not paying meaningful dividends.