Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
India
/
Retail
/
Brainbees Solutions
FIRSTCRY
Brainbees Solutions
Increasing Indian Privacy Laws And Discounting Will Erode Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
17 Aug 25
Updated
17 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₹383.00
0.2% overvalued
intrinsic discount
17 Aug
₹383.80
Loading
1Y
-39.9%
7D
3.6%
Author's Valuation
₹383.0
0.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₹383.0
0.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-4b
114b
2021
2022
2023
2024
2025
2026
2027
2028
Revenue ₹114.4b
Earnings ₹2.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.56%
Specialty Stores revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
15.08%
Calculation
₹2.08b
Earnings '28
x
157.17x
PE Ratio '28
=
₹326.84b
Market Cap '28
₹326.84b
Market Cap '28
/
559.23m
No. shares '28
=
₹584.45
Share Price '28
₹584.45
Share Price '28
Discounted to 2025 @ 15.13% p.a.
=
₹382.97
Fair Value '25
