Bangalore Fort Farms Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Bangalore Fort Farms Ltd?

Bangalore Fort Farms Ltd is trading at 70.80 as of 15 June 2026, with a FY2026-2027 high of 95.0 and low of 28.8. The stock is currently in the middle of its 52-week range. Market cap stands at 34.0 Cr..

Q: Is Bangalore Fort Farms Ltd financially healthy?

Key indicators: ROCE of 25.7 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Q: Is Bangalore Fort Farms Ltd profitable and how is the profit trend?

Bangalore Fort Farms Ltd reported a net profit of 0 Cr in Mar 2025 on revenue of 41 Cr. Compared to 0 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹66.51Fairly Valued by 6.06%vs CMP ₹70.80

P/E (11.2) × ROE (31.1%) × BV (₹23.40) × DY (2.00%)

₹36.18Overvalued by 48.90%vs CMP ₹70.80

MoS: -95.7% (Negative)Confidence: 59/100 (Moderate)Models: 1 Under, 7 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹84.89	26%	Under (+19.9%)
Graham Number	Earnings	₹23.51	19%	Over (-66.8%)
DCF	Cash Flow	₹4.87	13%	Over (-93.1%)
Net Asset Value	Assets	₹23.36	8%	Over (-67%)
EV/EBITDA	Enterprise	₹5.14	11%	Over (-92.7%)
Earnings Yield	Earnings	₹10.50	8%	Over (-85.2%)
ROCE Capital	Returns	₹31.56	8%	Over (-55.4%)
Revenue Multiple	Revenue	₹43.12	6%	Over (-39.1%)
Consensus (8 models)		₹36.18	100%	Overvalued

Key Drivers: EPS CAGR 27.6% lifts DCF — verify sustainability. | Wide model spread (₹5–₹85) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 27.6%

*Investments are subject to market risks

Analyst Summary

Bangalore Fort Farms Ltd operates in the Jute/Jute Yarn/Jute Products segment, NSE: BFFL | BSE: 539120, current market price is ₹70.80, market cap is 34.0 Cr.. At a glance, stock P/E is 11.2, ROE is 31.1 %, ROCE is 25.7 %, book value is 23.4, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹36.18, around 48.9% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹41 Cr versus the prior period change of 10.9%, while latest net profit is about ₹0 Cr with a prior-period change of 44.1%. The 52-week range shown on this page is 95.0/28.8, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisGrameva Ltd. is a Public Limited Listed company incorporated on 24/10/1996 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L51101WB1…

This summary is generated from the stock page data available for Bangalore Fort Farms Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Bangalore Fort Farms Ltd scores 65/100 (Average)

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

Stock Health75/100 · Strong

ROCE 25.7% ExcellentROE 31.1% ExcellentD/E 0.42 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 33.3% Stable

Earnings Quality60/100 · Moderate

OPM stable around 3% SteadyWorking capital: 43 days (improving) Efficient

Quarterly Momentum45/100 · Moderate

Revenue (4Q): -15% YoY DecliningProfit (4Q): +163% YoY StrongOPM: 0.4% (down 6.0% YoY) Margin pressure

Industry Rank90/100 · Strong

P/E 11.2 vs industry 21.0 Cheaper than peersROCE 25.7% vs industry 21.2% Above peers3Y sales CAGR: 23% 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: June 12, 2026, 8:04 am

Market Cap	34.0 Cr.
Current Price	70.8
Intrinsic Value	₹36.18
High / Low	95.0/28.8
Stock P/E	11.2
Book Value	23.4
Dividend Yield	0.00 %
ROCE	25.7 %
ROE	31.1 %
Face Value	10.0
PEG Ratio	0.41

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Bangalore Fort Farms Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Bangalore Fort Farms Ltd	34.0 Cr.	70.8	95.0/28.8	11.2	23.4	0.00 %	25.7 %	31.1 %	10.0
Cheviot Company Ltd	627 Cr.	1,074	1,370/898	12.1	1,208	2.33 %	10.2 %	7.62 %	10.0
Gloster Ltd	719 Cr.	657	840/495	39.6	995	3.04 %	5.64 %	1.67 %	10.0
AI Champdany Industries Ltd	108 Cr.	35.0	65.7/19.7		13.3	0.00 %	43.2 %	71.6 %	5.00
Industry Average	484.67 Cr	459.20		20.97	559.93	1.34%	21.19%	28.00%	8.75

All Competitor Stocks of Bangalore Fort Farms Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	7.53	9.44	4.59	5.37	9.37	18.00	10.75	12.40	5.50	12.75	7.13	7.31	12.57
Expenses	7.35	9.60	4.51	4.78	9.21	17.67	10.54	12.44	5.15	12.36	6.56	7.48	12.52
Operating Profit	0.18	-0.16	0.08	0.59	0.16	0.33	0.21	-0.04	0.35	0.39	0.57	-0.17	0.05
OPM %	2.39%	-1.69%	1.74%	10.99%	1.71%	1.83%	1.95%	-0.32%	6.36%	3.06%	7.99%	-2.33%	0.40%
Other Income	0.00	0.26	0.08	0.00	0.00	0.04	0.11	0.19	0.14	0.28	0.25	0.22	0.24
Interest	0.08	0.10	0.11	0.11	0.08	0.24	0.13	0.14	0.18	0.29	0.19	0.22	0.08
Depreciation	0.04	0.04	0.04	0.08	0.07	0.08	0.08	0.09	0.09	0.08	0.09	0.10	0.09
Profit before tax	0.06	-0.04	0.01	0.40	0.01	0.05	0.11	-0.08	0.22	0.30	0.54	-0.27	0.12
Tax %	150.00%	100.00%	0.00%	27.50%	0.00%	40.00%	27.27%	0.00%	27.27%	-10.00%	-20.37%	111.11%	16.67%
Net Profit	-0.03	-0.08	0.01	0.30	0.01	0.03	0.08	-0.08	0.16	0.32	0.66	-0.57	0.09
EPS in Rs	-0.06	-0.17	0.02	0.63	0.02	0.06	0.17	-0.17	0.33	0.67	1.38	-1.19	0.19

Last Updated: March 3, 2026, 11:56 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 12:35 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	0.00	0.53	0.66	0.24	9.80	17.19	19.05	20.19	22.33	24.45	37.33	41.41	39.76
Expenses	0.04	0.53	0.64	0.24	9.45	16.76	18.32	19.91	21.86	24.23	36.17	40.51	38.92
Operating Profit	-0.04	0.00	0.02	0.00	0.35	0.43	0.73	0.28	0.47	0.22	1.16	0.90	0.84
OPM %		0.00%	3.03%	0.00%	3.57%	2.50%	3.83%	1.39%	2.10%	0.90%	3.11%	2.17%	2.11%
Other Income	0.19	0.01	0.00	0.00	0.03	0.23	0.45	0.53	0.39	0.49	0.13	0.73	0.99
Interest	0.00	0.00	0.00	0.00	0.00	0.04	0.41	0.36	0.32	0.33	0.54	0.74	0.78
Depreciation	0.00	0.00	0.00	0.00	0.03	0.11	0.20	0.13	0.19	0.18	0.27	0.34	0.36
Profit before tax	0.15	0.01	0.02	0.00	0.35	0.51	0.57	0.32	0.35	0.20	0.48	0.55	0.69
Tax %	33.33%	0.00%	0.00%		22.86%	-15.69%	12.28%	50.00%	57.14%	20.00%	29.17%	10.91%
Net Profit	0.10	0.00	0.02	0.00	0.28	0.58	0.51	0.16	0.15	0.17	0.34	0.49	0.50
EPS in Rs		0.00	0.08	0.00	0.58	1.21	1.06	0.33	0.31	0.35	0.71	1.02	1.05
Dividend Payout %	0.00%		0.00%		0.00%	0.00%	14.78%	0.00%	0.00%	0.00%	282.35%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2016-2017	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-100.00%	-100.00%	107.14%	-12.07%	-68.63%	-6.25%	13.33%	100.00%	44.12%
Change in YoY Net Profit Growth (%)	0.00%	0.00%	207.14%	-119.21%	-56.56%	62.38%	19.58%	86.67%	-55.88%

Bangalore Fort Farms Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	55%
5 Years:	17%
3 Years:	23%
TTM:	-13%

Compounded Profit Growth
10 Years:	%
5 Years:	-1%
3 Years:	48%
TTM:	152%

Stock Price CAGR
10 Years:	-1%
5 Years:	24%
3 Years:	51%
1 Year:	-14%

Return on Equity
10 Years:	4%
5 Years:	4%
3 Years:	4%
Last Year:	6%

Last Updated: September 5, 2025, 2:36 pm

Balance Sheet

Last Updated: May 27, 2026, 3:30 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	2.61	2.61	2.61	4.80	4.80	4.80	4.80	4.80	4.80	4.80	4.80	4.80
Reserves	0.42	0.44	0.45	1.10	1.75	2.25	2.34	2.48	2.65	2.90	3.39	6.42
Borrowings	0.12	0.16	0.20	0.50	3.04	2.55	3.00	3.85	3.24	2.87	8.64	9.93
Other Liabilities	0.03	0.04	0.02	1.57	2.67	6.31	6.85	2.61	2.94	6.19	5.47	6.76
Total Liabilities	3.18	3.25	3.28	7.97	12.26	15.91	16.99	13.74	13.63	16.76	22.30	27.91
Fixed Assets	0.00	0.00	0.00	0.43	1.58	1.38	2.45	2.11	3.15	3.77	3.80	4.34
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.16	5.50
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01
Other Assets	3.18	3.25	3.28	7.54	10.68	14.53	14.54	11.63	10.48	12.99	18.34	18.06
Total Assets	3.18	3.25	3.28	7.97	12.26	15.91	16.99	13.74	13.63	16.76	22.30	27.91

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	-0.80	-2.19	0.03	-2.01	-1.68	1.19	0.19	0.22	0.93	1.39	-5.75	-2.61
Cash from Investing Activity +	0.46	2.16	-0.10	-0.43	-1.06	0.29	-0.89	0.19	-0.97	-0.88	0.10	4.03
Cash from Financing Activity +	0.31	0.04	0.04	2.88	2.51	-0.90	-0.00	0.57	-0.93	-0.46	5.60	0.15
Net Cash Flow	-0.03	-0.00	-0.03	0.44	-0.22	0.58	-0.70	0.98	-0.96	0.05	-0.06	1.58
Free Cash Flow	-0.80	-2.19	0.03	-2.47	-2.95	1.19	-1.00	0.37	-0.29	0.50	-6.28	-8.92
CFO/OP		-10,950%		-563%	-370%	177%	89%	51%	482%	128%	-629%	-48%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-0.04	-0.12	-0.14	-0.20	-0.15	-2.61	-1.82	-2.72	-3.38	-3.02	-1.71	-7.74

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days		110.19	160.38	121.67	206.34	143.96	153.86	134.50	57.37	64.79	56.71	30.59
Inventory Days		761.29	1,986.44	9,185.83	45.78	7.79	56.39	74.69	63.88	50.59	42.22	42.39
Days Payable		0.00	0.00	0.00	52.66	46.72	134.72	117.82	29.33	38.42	56.19	44.27
Cash Conversion Cycle		871.47	2,146.82	9,307.50	199.45	105.03	75.53	91.38	91.93	76.96	42.74	28.71
Working Capital Days		633.58	1,730.98	4,714.58	189.95	81.96	72.81	86.41	73.07	71.66	44.98	43.37
ROCE %	5.15%	0.34%	0.63%	0.00%	7.25%	6.88%	10.21%	6.89%	6.30%	4.86%	9.60%	9.42%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	33.25%	33.25%	33.25%	33.25%	33.25%	33.25%	33.25%	33.25%	33.25%	33.25%	33.25%	33.25%
DIIs	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
Public	66.75%	66.75%	66.75%	66.75%	66.76%	66.75%	66.74%	66.74%	66.74%	66.75%	66.75%	66.74%
No. of Shareholders	981	980	1,009	1,300	1,430	1,402	1,518	1,478	1,489	1,476	1,514	1,503

Shareholding Pattern Chart

No. of Shareholders

Bangalore Fort Farms 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.)	1.02	0.72	0.36	0.30	0.33
Diluted EPS (Rs.)	1.02	0.72	0.36	0.30	0.33
Cash EPS (Rs.)	1.72	1.29	0.72	0.69	0.60
Book Value[Excl.RevalReserv]/Share (Rs.)	17.07	16.05	368.98	15.17	14.87
Book Value[Incl.RevalReserv]/Share (Rs.)	17.07	16.05	368.98	15.17	14.87
Dividend / Share (Rs.)	0.00	0.20	0.00	0.00	0.00
Revenue From Operations / Share (Rs.)	86.28	77.80	50.97	46.58	42.08
PBDIT / Share (Rs.)	3.40	2.69	1.48	1.78	1.66
PBIT / Share (Rs.)	2.70	2.12	1.11	1.39	1.39
PBT / Share (Rs.)	1.16	0.99	0.43	0.72	0.66
Net Profit / Share (Rs.)	1.01	0.71	0.35	0.30	0.33
PBDIT Margin (%)	3.94	3.46	2.90	3.82	3.94
PBIT Margin (%)	3.12	2.73	2.18	2.98	3.30
PBT Margin (%)	1.33	1.28	0.84	1.54	1.57
Net Profit Margin (%)	1.17	0.92	0.69	0.65	0.79
Return on Networth / Equity (%)	5.94	4.47	0.09	2.00	2.23
Return on Capital Employeed (%)	14.19	11.88	0.30	8.10	8.60
Return On Assets (%)	2.18	2.05	0.09	1.06	0.94
Long Term Debt / Equity (X)	0.10	0.11	0.00	0.12	0.08
Total Debt / Equity (X)	1.05	0.37	0.01	0.52	0.42
Asset Turnover Ratio (%)	2.12	0.37	0.24	1.46	1.23
Current Ratio (X)	1.38	1.58	32.72	2.01	1.50
Quick Ratio (X)	1.04	1.09	32.14	1.39	1.11
Inventory Turnover Ratio (X)	9.67	0.00	0.00	0.00	0.00
Dividend Payout Ratio (NP) (%)	0.00	27.85	0.00	0.00	47.13
Dividend Payout Ratio (CP) (%)	0.00	15.54	0.00	0.00	26.08
Earning Retention Ratio (%)	0.00	72.15	0.00	0.00	52.87
Cash Earning Retention Ratio (%)	0.00	84.46	0.00	0.00	73.92
Interest Coverage Ratio (X)	2.21	2.39	2.17	2.67	2.28
Interest Coverage Ratio (Post Tax) (X)	1.66	1.64	1.52	1.46	1.46
Enterprise Value (Cr.)	34.84	22.72	12.28	13.41	9.52
EV / Net Operating Revenue (X)	0.84	0.60	0.50	0.59	0.47
EV / EBITDA (X)	21.32	17.57	17.27	15.66	11.94
MarketCap / Net Operating Revenue (X)	0.63	0.53	0.37	0.47	0.33
Retention Ratios (%)	0.00	72.14	0.00	0.00	52.86
Price / BV (X)	3.21	2.60	0.05	1.46	0.93
Price / Net Operating Revenue (X)	0.63	0.53	0.37	0.47	0.33
EarningsYield	0.01	0.01	0.01	0.01	0.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Grameva Ltd. is a Public Limited Listed company incorporated on 24/10/1996 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L51101WB1966PLC226442 and registration number is 001643. Currently Company is involved in the business activities of Preservation of fruit and vegetables. Company's Total Operating Revenue is Rs. 82.68 Cr. and Equity Capital is Rs. 4.80 Cr. for the Year ended 31/03/2026.

INDUSTRY	ADDRESS	CONTACT
Jute/Jute Yarn/Jute Products	164/1, Maniktala Main Road, Mani Square Mall, Room No. 7E, 7th Floor, Kolkata West Bengal 700054	Contact not found

Management
Name	Position Held
Mr. Mahendra Singh	Managing Director
Mr. Naba Kumar Das	Independent Director
Mr. Sundip Kumar Tayal	Independent Director
Mrs. Shalini Srivastava	Independent Director

FAQ

What is the intrinsic value of Bangalore Fort Farms Ltd and is it undervalued?

As of 15 June 2026, Bangalore Fort Farms Ltd's intrinsic value is ₹36.18, which is 48.90% lower than the current market price of ₹70.80, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (31.1 %), book value (₹23.4), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bangalore Fort Farms Ltd?

Bangalore Fort Farms Ltd is trading at ₹70.80 as of 15 June 2026, with a FY2026-2027 high of ₹95.0 and low of ₹28.8. The stock is currently in the middle of its 52-week range. Market cap stands at ₹34.0 Cr..

How does Bangalore Fort Farms Ltd's P/E ratio compare to its industry?

Bangalore Fort Farms Ltd has a P/E ratio of 11.2, which is below the industry average of 20.97. This is broadly in line with or below the industry average.

Is Bangalore Fort Farms Ltd financially healthy?

Key indicators for Bangalore Fort Farms Ltd: ROCE of 25.7 % indicates efficient capital utilization; ROE of 31.1 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Bangalore Fort Farms Ltd profitable and how is the profit trend?

Bangalore Fort Farms Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹41 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Bangalore Fort Farms Ltd pay dividends?

Bangalore Fort Farms Ltd has a dividend yield of 0.00 % at the current price of ₹70.80. The company is currently not paying meaningful dividends.