Bharat Rasayan Limited (BHARATRAS) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of Bharat Rasayan Limited stock ₹851, price ₹1,044, that is 18.5% below the price, quality 45 out of 100. Rating: overvalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range ₹933.30 – ₹330,799 · fair‑value band ₹506.74 – ₹1,450 · the ₹1,044 price screens above the ₹850.87 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Bharat Rasayan in your weekly email
Every Wednesday you see whether Bharat Rasayan 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.
Bharat Rasayan Limited engages in the manufacture and sale of technical grade pesticides and intermediates in India. It offers insecticides, herbicides, fungicides, and intermediates. The company also exports its products through multinational agrochemical companies and other traders.
Show moreShow less
Bharat Rasayan Limited was incorporated in 1989 and is based in New Delhi, India.
Stock analysis
Bharat Rasayan Limited (BHARATRAS) currently trades at ₹1,044, while our model-based Fair Value estimate is ₹850.87, 18% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ₹1,612 per share, and 14 of the 26 models we run sit above the ₹1,044 price.
Bear case: the Asset-Based group reads lowest at ₹543.02, and 12 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ₹506.74 (bear) to ₹1,450 (bull), the price of ₹1,044 sits inside 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 45/100 (below-average quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Bharat Rasayan Limited reported revenue of ₹12.4B in FY2026 versus ₹13.0B in FY2022, a compound −1.0%/yr. Reported net income was ₹1.5B in FY2026, compounding −4.6%/yr from FY2022.
Key figures
Market cap ₹17.4B (≈ $185M) Micro · P/E ratio 6.7 · P/S ratio 0.79 · EPS (TTM) ₹155.06 · Dividend yield 0.0% · Net margin 11.7% · Return on equity 12.1% · Return on assets (EBIT) 13.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (medium confidence).
What moves the price
The share trades about 61% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 6% fair-value upside, at −18%, BHARATRAS screens richer than that median.
Fair Value models
Bear₹506.74Fair Value ₹850.87Bull₹1,450
Price ₹1,044 · Downside -18.5%
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 (₹95.70 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.
Best data coverage
FCF DCF₹316.17₹498.50₹760.0879
Growth DCF₹308.10₹459.83₹658.9178
Residual Income₹604.50₹638.41₹739.8176
All 26 models by family
DCF Models
FCF DCF₹316.17₹498.50₹760.0879
Owner Earnings₹412.35₹652.69₹997.5075
5Y Revenue Exit₹578.19₹1,090₹1,80870
5Y EBITDA Exit₹608.20₹1,153₹1,85873
5Y P/E Exit₹721.77₹1,394₹2,18869
10Y Revenue Exit₹433.52₹818.88₹1,44464
10Y EBITDA Exit₹467.89₹856.95₹1,47866
10Y P/E Exit₹529.38₹1,001₹1,70661
Earnings-Based
Graham-Dodd₹596.17₹3,048₹4,21264
Lynch FV₹832.28₹1,189₹1,54661
PEG = 1.0₹832.28₹1,189₹1,54657
EPV₹504.22₹557.33₹599.6274
Dividend Discount
Gordon GGM₹2.39₹3.80₹4.7669
DDM Multi-Stage₹2.39₹3.70₹4.1167
Multiples
P/E Multiple₹1,118₹1,490₹1,86363
P/S Multiple₹840.54₹1,121₹1,40158
P/B Multiple₹1,726₹2,301₹2,87655
EV/EBIT₹1,104₹1,468₹1,83266
EV/EBITDA₹911.61₹1,211₹1,51167
EV/Revenue₹797.62₹1,134₹1,47053
Asset-Based
NCAV (Graham)₹358.39₹543.02₹678.7754
Growth DCF
Growth DCF₹308.10₹459.83₹658.9178
Rev-Margin DCF₹578.19₹1,068₹1,71971
Economic Profit
Residual Income₹604.50₹638.41₹739.8176
ROIC Compounder₹504.22₹557.33₹599.6272
Growth Earnings
Growth-Adj P/E₹1,128₹1,612₹2,09567
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+5.9%
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.
+0.2%
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.
+2.8%
Start year 2021 (pandemic). Over 10 years: +10.5% a year
Revenue growth 20 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.
+17.9%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−14.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−14.6%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−14.6% vs 8.2%, slowing
Profit margin 2021 to 2026 ⓘ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.20% → 14%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+25.0%
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 +20.0% 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.Agricultural Inputs · 175 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside−18.5% · Below median
Profitability
Return on equity (12 months)12.1% · Above median
Return on assets10.2% · Top 25%
Net margin (12 months)11.9% · Top 25%
Operating margin (12 months)12.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−10.4% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Valuation Multiplesvs Agricultural Inputs median · lower = cheaper
P/E (12 months)6.7× · Cheapest 25%
P/B1.36× · Cheaper than median
P/S (12 months)1.44× · Pricier than median
Price / free cash flow (fiscal year)31.8× · Pricier than median
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 Bharat Rasayan Limited (BHARATRAS) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ₹850.87 versus a price of ₹1,044, about 18% lower (overvalued).
What is the fair value of BHARATRAS?
Our model-based fair value for Bharat Rasayan Limited is ₹850.87 (as of Nov 8, 2026), built from audited fundamentals. The current price: ₹1,044.
What is the quality score of BHARATRAS?
Bharat Rasayan Limited has a Quality Score of 45/100. 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 Bharat Rasayan Limited (BHARATRAS)?
Our model-based price target is the fair value of ₹850.87 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario ₹506.74, optimistic scenario ₹1,450. It is a calculation from audited fundamentals, not an analyst target.
What is the Bharat Rasayan Limited stock forecast for 2026?
Our models put fair value at ₹850.87, about 18% lower versus a price of ₹1,044 (overvalued). Cautious scenario ₹506.74, optimistic scenario ₹1,450. The calculation is refreshed regularly with new filings.
What is the revenue of Bharat Rasayan Limited (BHARATRAS)?
Bharat Rasayan Limited reported trailing-twelve-month revenue of about ₹12.0B (latest available figure, as of Nov 8, 2026).
Does Bharat Rasayan Limited pay a dividend?
Bharat Rasayan Limited currently shows a dividend yield of 0.05% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Bharat Rasayan Limited (BHARATRAS) and when is the ex-dividend date?
Bharat Rasayan Limited pays a dividend of ₹0.5 per share a year, a dividend yield of 0.0%. The last ex-dividend date was Sep 17, 2026. A dividend has been paid every year since 2014. The payout ratio is 0.3% of earnings. Free cash flow covers the dividend 65.61 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Bharat Rasayan Limited (BHARATRAS)?
For today's price to be fair in a discounted-cash-flow model, Bharat Rasayan Limited would have to grow free cash flow by +25.0 % 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 +2.8 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of BHARATRAS use?
Our models discount Bharat Rasayan Limited at 13.9 %: a base by market capitalisation (micro), damped by beta 0.18, 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 Bharat Rasayan Limited that is +25.0 % 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 Bharat Rasayan Limited (BHARATRAS) delivered so far?
Over the past 5 years revenue at Bharat Rasayan Limited grew +2.8 % a year. The price currently implies free-cash-flow growth of +25.0 % 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.
How fast is the sector of Bharat Rasayan Limited (BHARATRAS) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into Bharat Rasayan Limited (+25.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Bharat Rasayan Limited (BHARATRAS)?
The free-cash-flow yield on the price is 3.14 %: that much free cash flow Bharat Rasayan Limited 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 Bharat Rasayan Limited (BHARATRAS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bharat Rasayan Limited it is ₹850.87 per share (as of Nov 8, 2026), against a price of ₹1,044. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Bharat Rasayan Limited stock overvalued or undervalued in 2026?
As of Nov 8, 2026, BHARATRAS trades above its calculated fair value: price ₹1,044, fair value ₹850.87, a gap of about −18% (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 BHARATRAS?
No. The price is what the market pays today (₹1,044); the fair value is what the company's own numbers justify (₹850.87). For Bharat Rasayan Limited the two are ₹193.13 per share apart. That gap is exactly why we show both numbers side by side.
How much is Bharat Rasayan Limited worth?
The market values Bharat Rasayan Limited at about ₹17.4B (market capitalisation, as of Nov 8, 2026). Per share that is ₹1,044; our models calculate a fair value of ₹850.87 per share.
What do the bullish and bearish scenarios say about BHARATRAS?
Our models span a range for Bharat Rasayan Limited: cautious scenario ₹506.74, base ₹850.87, optimistic ₹1,450 per share (as of Nov 8, 2026, price ₹1,044). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BHARATRAS?
Bharat Rasayan Limited trades at a price-to-earnings ratio of 6.7 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹850.87 is built from several models across several years. Other multiples: P/B 1.4, P/S 1.4, EV/EBITDA 9.7.
How solid is the balance sheet of Bharat Rasayan Limited (BHARATRAS)?
Balance-sheet figures for Bharat Rasayan Limited (as of Nov 8, 2026): return on equity 12.1%. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is BHARATRAS from its 52-week high?
Bharat Rasayan Limited trades at ₹1,044, about 61% below its 52-week high of ₹2,666 and 12% above the low of ₹933.30 (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of ₹850.87 is for.
Which stocks are comparable to Bharat Rasayan Limited?
From the same area (Basic Materials) we also value Nutrien Ltd, Qinghai Salt Lake Industry Co, CF Industries Holdings, Yara International ASA, 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 Bharat Rasayan Limited stock attractive at the current price?
The data as of Nov 8, 2026: price ₹1,044, calculated fair value ₹850.87 (−18%), Quality Score 45/100, from 26 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 BHARATRAS calculated?
We run Bharat Rasayan Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹850.87 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 14.0% above its aggregate fair value. Bharat Rasayan Limited 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 Bharat Rasayan Limited (BHARATRAS)?
The closing price on Nov 11, 2026 was ₹1,044. Our model-based fair value is ₹850.87, about 18% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bharat Rasayan Limited right now?
Weak quality (45/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (₹506.74 to ₹1,450). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Where does the earnings growth of Bharat Rasayan Limited (BHARATRAS) come from?
Earnings per share at Bharat Rasayan Limited grew +10.4 % a year from 2015 to 2026. Broken into its drivers: revenue per share +6.5 %, EBIT margin −0.2 %, tax rate +1.7 %, residual (interest, one-offs) +2.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Bharat Rasayan Limited
How large is the market capitalisation of Bharat Rasayan Limited (BHARATRAS)?
The market capitalisation of Bharat Rasayan Limited is ₹17.4B (≈ $185M). 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 Bharat Rasayan Limited (BHARATRAS)?
The price-to-sales ratio of Bharat Rasayan Limited is 0.79 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Bharat Rasayan Limited (BHARATRAS)?
Earnings per share at Bharat Rasayan Limited are ₹155.06 (price ÷ EPS = P/E 6.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Bharat Rasayan Limited (BHARATRAS)?
The dividend yield of Bharat Rasayan Limited is 0.0% (payout 0.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Bharat Rasayan Limited (BHARATRAS)?
The net margin of Bharat Rasayan Limited is 11.7% (fiscal year 2026). 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 Bharat Rasayan Limited (BHARATRAS)?
The return on equity (ROE) of Bharat Rasayan Limited is 12.1% (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 Bharat Rasayan Limited (BHARATRAS)?
On an EBIT basis the return on assets of Bharat Rasayan Limited is 13.4% (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 Bharat Rasayan Limited (BHARATRAS)?
The operating margin of Bharat Rasayan Limited is 12.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Bharat Rasayan Limited (BHARATRAS)?
Revenue at Bharat Rasayan Limited is growing −10.4% versus a year earlier (3y avg +0.2%). 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 Bharat Rasayan Limited (BHARATRAS)?
Earnings per share at Bharat Rasayan Limited are growing −6.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Bharat Rasayan Limited (BHARATRAS) hold?
Bharat Rasayan Limited holds more cash than debt, ₹218M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Bharat Rasayan Limited in the live analysis
One click puts Bharat Rasayan Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026