B-Right Realestate Ltd (BRRL) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of B-Right Realestate Ltd stock ₹215, price ₹850, that is 74.7% below the price, quality 65 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
52‑month range ₹105.30 – ₹1,008 · fair‑value band ₹166.26 – ₹321.99 · the ₹850.00 price screens above the ₹215.34 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow B-Right Realestate in your weekly email
Every Wednesday you see whether B-Right Realestate is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
B-Right Realestate Ltd (BRRL) currently trades at ₹850.00, while our model-based Fair Value estimate is ₹215.34, 75% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ₹578.33 per share, and 1 of the 14 models we run sit above the ₹850.00 price.
Bear case: the Asset-Based group reads lowest at ₹87.22, and 13 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ₹166.26 (bear) to ₹321.99 (bull), the price of ₹850.00 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
B-Right Realestate Ltd reported revenue of ₹1.7B in FY2026 versus ₹13.7M in FY2022, a compound +232.4%/yr. Reported net income was ₹351M in FY2026, compounding +132.7%/yr from FY2022.
Key figures
Market cap ₹8.7B (≈ $92.6M) Micro · P/E ratio 25.0 · P/S ratio 5.18 · EPS (TTM) ₹34.02 · Net margin 21.0% · Return on equity 26.8% · Return on assets (EBIT) 4.0% (5-year average) · Operating margin 40.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 81 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 133% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −39% fair-value upside, at −75%, BRRL screens richer than that median.
Fair Value models
Bear₹166.26Fair Value ₹215.34Bull₹321.99
Price ₹850.00 · Downside -74.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹20.78 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+62.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+113.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+238.8%
Start year 2021 (pandemic)
’21
’22
’23
’24
’25
’26
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−34.1% (2021) → 38.1% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+54.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +48.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate Development · 23 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside−74.7% · Bottom 25%
Profitability
Return on equity (12 months)26.8% · Top 25%
Return on assets7.2% · Top 25%
Net margin (12 months)21.0% · Top 25%
Operating margin (12 months)40.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)80.4% · Top 25%
Balance sheet
Debt / equity0.64× · Above median
Valuation Multiplesvs Real Estate Development median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is B-Right Realestate Ltd (BRRL) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of ₹215.34 versus a price of ₹850.00, about 75% lower (overvalued).
What is the fair value of BRRL?
Our model-based fair value for B-Right Realestate Ltd is ₹215.34 (as of Nov 9, 2026), built from audited fundamentals. The current price: ₹850.00.
What is the quality score of BRRL?
B-Right Realestate Ltd has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for B-Right Realestate Ltd (BRRL)?
Our model-based price target is the fair value of ₹215.34 (as of Nov 9, 2026) from 14 valuation models. Cautious scenario ₹166.26, optimistic scenario ₹321.99. It is a calculation from audited fundamentals, not an analyst target.
What is the B-Right Realestate Ltd stock forecast for 2026?
Our models put fair value at ₹215.34, about 75% lower versus a price of ₹850.00 (overvalued). Cautious scenario ₹166.26, optimistic scenario ₹321.99. The calculation is refreshed regularly with new filings.
What is the revenue of B-Right Realestate Ltd (BRRL)?
B-Right Realestate Ltd reported trailing-twelve-month revenue of about ₹1.7B (latest available figure, as of Nov 9, 2026).
What growth is priced into B-Right Realestate Ltd (BRRL)?
For today's price to be fair in a discounted-cash-flow model, B-Right Realestate Ltd would have to grow free cash flow by +54.9 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +238.8 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of BRRL use?
Our models discount B-Right Realestate Ltd at 13.9 %: a base by market capitalisation (micro), damped by beta 0.36, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For B-Right Realestate Ltd that is +54.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has B-Right Realestate Ltd (BRRL) delivered so far?
Over the past 5 years revenue at B-Right Realestate Ltd grew +238.8 % a year. The price currently implies free-cash-flow growth of +54.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
What is the free cash flow yield of B-Right Realestate Ltd (BRRL)?
The free-cash-flow yield on the price is 1.14 %: that much free cash flow B-Right Realestate Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of B-Right Realestate Ltd (BRRL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For B-Right Realestate Ltd it is ₹215.34 per share (as of Nov 9, 2026), against a price of ₹850.00. It is the blended result of 14 valuation models in 5 families (DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is B-Right Realestate Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, BRRL trades above its calculated fair value: price ₹850.00, fair value ₹215.34, a gap of about −75% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BRRL?
No. The price is what the market pays today (₹850.00); the fair value is what the company's own numbers justify (₹215.34). For B-Right Realestate Ltd the two are ₹634.66 per share apart. That gap is exactly why we show both numbers side by side.
How much is B-Right Realestate Ltd worth?
The market values B-Right Realestate Ltd at about ₹8.7B (market capitalisation, as of Nov 9, 2026). Per share that is ₹850.00; our models calculate a fair value of ₹215.34 per share.
What do the bullish and bearish scenarios say about BRRL?
Our models span a range for B-Right Realestate Ltd: cautious scenario ₹166.26, base ₹215.34, optimistic ₹321.99 per share (as of Nov 9, 2026, price ₹850.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BRRL?
B-Right Realestate Ltd trades at a price-to-earnings ratio of 25.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹215.34 is built from several models across several years. Other multiples: P/B 4.9, P/S 5.2, EV/EBITDA 14.9.
How solid is the balance sheet of B-Right Realestate Ltd (BRRL)?
Balance-sheet figures for B-Right Realestate Ltd (as of Nov 9, 2026): return on equity 26.8%, debt of 0.64 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is BRRL from its 52-week high?
B-Right Realestate Ltd trades at ₹850.00, about 16% below its 52-week high of ₹1,008 and 133% above the low of ₹365.00 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ₹215.34 is for.
Which stocks are comparable to B-Right Realestate Ltd?
From the same area (Real Estate) we also value MODIS, SHRADDHA, HAZOOR, SAMOR, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is B-Right Realestate Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price ₹850.00, calculated fair value ₹215.34 (−75%), Quality Score 65/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BRRL calculated?
We run B-Right Realestate Ltd through 14 models from 5 families: DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ₹215.34 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. B-Right Realestate Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of B-Right Realestate Ltd (BRRL)?
The closing price on Nov 6, 2026 was ₹850.00. Our model-based fair value is ₹215.34, about 75% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with B-Right Realestate Ltd right now?
The price sits above even our optimistic bull case (₹321.99). The favourable scenario is already priced in. Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (₹166.26 to ₹321.99) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of B-Right Realestate Ltd
How large is the market capitalisation of B-Right Realestate Ltd (BRRL)?
The market capitalisation of B-Right Realestate Ltd is ₹8.7B (≈ $92.6M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of B-Right Realestate Ltd (BRRL)?
The price-to-sales ratio of B-Right Realestate Ltd is 5.18 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of B-Right Realestate Ltd (BRRL)?
Earnings per share at B-Right Realestate Ltd are ₹34.02 (price ÷ EPS = P/E 25.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of B-Right Realestate Ltd (BRRL)?
The net margin of B-Right Realestate Ltd is 21.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of B-Right Realestate Ltd (BRRL)?
The return on equity (ROE) of B-Right Realestate Ltd is 26.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of B-Right Realestate Ltd (BRRL)?
On an EBIT basis the return on assets of B-Right Realestate Ltd is 4.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of B-Right Realestate Ltd (BRRL)?
The operating margin of B-Right Realestate Ltd is 40.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at B-Right Realestate Ltd (BRRL)?
Revenue at B-Right Realestate Ltd is growing +80.4% versus a year earlier (3y avg +114%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at B-Right Realestate Ltd (BRRL)?
Earnings per share at B-Right Realestate Ltd are growing +27.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does B-Right Realestate Ltd (BRRL) carry?
The net debt of B-Right Realestate Ltd is ₹1.8B (fiscal year 2026, ≈ 18.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch B-Right Realestate Ltd in the live analysis
One click puts B-Right Realestate Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026