EN DE

Bharat Rasayan Limited (BHARATRAS) Fair Value & Analysis

Basic Materials · IN · Market cap ₹21.3B

BR Bharat Rasayan Limited BHARATRAS · BSE
Price₹1,280
Fair Value₹804.63
Upside-37.1%
Quality51/100
Watch Bharat Rasayan Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.9% net margin
Low debt · generates free cash flow
Moderate moat 52/100
Evidence: High Range ₹641.09 – ₹1,134 Share as image

Fair value as of: Aug 19, 2026

From 23 valuation models · updated yesterday

Share price −2.5% over the past month.

A solid business, but screening 37% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹1,134). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹3,564 ₹1,209 Fair Value ₹804.63 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

60‑month range ₹1,209 – ₹3,564 · fair‑value band ₹641.09 – ₹1,134 · the ₹1,280 price screens above the ₹804.63 fair value. Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bharat Rasayan Limited (BHARATRAS) currently trades at ₹1,280, while our model-based Fair Value estimate is ₹804.63, implying the stock looks roughly 37.1% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Bharat Rasayan Limited generated revenue of ₹12.3B at a net margin of 10.9%. Revenue declined 12.8% year over year. It earns a return on equity of 11.8%. Net debt stands at ₹298M. Fundamentals as of Aug 19, 2026

Our scenario range runs from ₹641.09 (bear case) to ₹1,134 (bull case); at ₹1,280, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 58% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -13% fair-value upside, at -37%, BHARATRAS screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF ₹397.84 ₹548.75 ₹753.78 80
Residual Income ₹700.01 ₹812.60 ₹1,530 76
Rev-Margin DCF ₹616.40 ₹987.22 ₹1,378 74
All 23 models by family
DCF Models
FCF DCF ₹386.48 ₹547.93 ₹776.59 38
Owner Earnings ₹641.75 ₹913.75 ₹1,299 31
5Y Revenue Exit ₹616.40 ₹986.85 ₹1,446 39
5Y EBITDA Exit ₹648.59 ₹1,044 ₹1,486 41
5Y P/E Exit ₹770.40 ₹1,259 ₹1,746 38
10Y Revenue Exit ₹504.09 ₹818.41 ₹1,212 36
10Y EBITDA Exit ₹546.57 ₹856.81 ₹1,240 37
10Y P/E Exit ₹622.55 ₹1,002 ₹1,429 35
Earnings-Based
Graham-Dodd ₹596.17 ₹1,353 ₹1,732 54
PEG = 1.0 ₹223.39 ₹319.13 ₹414.86 46
EPV ₹720.55 ₹838.36 ₹941.45 59
Multiples
P/E Multiple ₹1,118 ₹1,490 ₹1,863 63
P/S Multiple ₹840.54 ₹1,121 ₹1,401 58
P/B Multiple ₹1,118 ₹1,490 ₹1,863 55
EV/EBIT ₹1,105 ₹1,469 ₹1,833 53
EV/EBITDA ₹912.20 ₹1,212 ₹1,511 54
EV/Revenue ₹798.20 ₹1,134 ₹1,471 43
Asset-Based
NCAV (Graham) ₹383.47 ₹513.85 ₹766.94 50
Growth DCF
Growth DCF ₹397.84 ₹548.75 ₹753.78 80
Rev-Margin DCF ₹616.40 ₹987.22 ₹1,378 74
Economic Profit
Residual Income ₹700.01 ₹812.60 ₹1,530 76
ROIC Compounder ₹720.55 ₹862.11 ₹1,035 72
Growth Earnings
Growth-Adj P/E ₹850.49 ₹1,215 ₹1,579 68

Widest divergence: Growth Earnings (₹1,215) versus Asset-Based (₹513.85). Highest evidence: Growth DCF (80).

Notify me when BHARATRAS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹12.3B
Revenue growth (YoY) -12.8%
Net margin 10.9%
Return on equity 11.8%
Free cash flow ₹585M FY2026
P/E ratio 16.0
More key figures
Operating margin 9.3%
EPS (TTM) ₹80.21
EPS growth (YoY) -13.3%
Net debt ₹298M FY2025

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 52 · Market factors (momentum, volatility) 27

Profitability 57
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 40
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Bharat Rasayan Limited manufactures and sells technical grade pesticides and intermediates in India. The company offers insecticides, herbicides, fungicides, and intermediates. It also exports its products through multinational agrochemical companies and other traders. Bharat Rasayan Limited was incorporated in 1989 and is based in New Delhi, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Bharat Rasayan Limited reported revenue of ₹12.4B in FY2026 versus ₹13.0B in FY2022, a compound −1.2%/yr. Reported net income was ₹1.5B in FY2026, compounding −4.6%/yr from FY2022.

Growth Quality 54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹12.4B
Latest YoY
+5.9%
Avg. growth/yr (3Y) 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.
+0.2%
Avg. growth/yr (5Y) 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.
+2.6%
Avg. growth/yr (7Y) 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.
+3.4%
Revenue −1.2%/yr
FY22 ₹13.0B
FY23 ₹12.3B
FY24 ₹10.3B
FY25 ₹11.7B
FY26 ₹12.4B
Net income −4.6%/yr
FY22 ₹1.8B
FY23 ₹1.2B
FY24 ₹955M
FY25 ₹1.4B
FY26 ₹1.5B

BHARATRAS screens 37% overvalued. Compare with Corteva, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Bharat Rasayan Limited Fair Value". https://www.fairvalue-calculator.com/stock/BHARATRAS.BSE

Peer Group

Agricultural Inputs · 180 stocks

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.

Quality Score 51 · Below median
Fair Value upside −37% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 9% · Above median
Revenue growth -13% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 16.0× · Pricier than median
P/B 1.67× · Pricier than median
P/S (TTM) 1.73× · Pricier than median
P/FCF 0.4× · Cheaper than median
EV/EBITDA 11.0× · Pricier than 75% of peers

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Agricultural Inputs stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $76.22 $27.81 -64%
Nutrien Ltd NTR C$93.60 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥27.65 ¥21.26 -23%
CF Industries Holdings CF $120.01 $161.00 +34%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 437.20 kr 630.39 +44%
Yunnan Yuntianhua Co 600096 ¥29.82 ¥42.12 +41%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥45.86 ¥38.01 -17%
Coromandel International Limited COROMANDEL ₹2,039 ₹817.06 -60%
UPL Limited UPL ₹568.00 ₹387.06 -32%

Compare Bharat Rasayan Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Bharat Rasayan Limited (BHARATRAS) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of ₹804.63 versus a price of ₹1,280, about −37% (overvalued).
What is the fair value of BHARATRAS?
Our model-based fair value for Bharat Rasayan Limited is ₹804.63 (as of Aug 19, 2026), built from audited fundamentals. The current price: ₹1,280.
What is the quality score of BHARATRAS?
Bharat Rasayan Limited has a Quality Score of 51/100. 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 revenue of Bharat Rasayan Limited (BHARATRAS)?
Bharat Rasayan Limited reported trailing-twelve-month revenue of about ₹12.3B (latest available figure, as of Aug 19, 2026).
What is the net profit margin of BHARATRAS?
The net profit margin of Bharat Rasayan Limited is about 10.9%, meaning it keeps roughly 10.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Bharat Rasayan Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.