As of 2025-06-21, the Intrinsic Value of Baroda Rayon Corporation Ltd (500270.BO) is 123.62 INR. This 500270.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.25 INR, the upside of Baroda Rayon Corporation Ltd is -22.90%.
The range of the Intrinsic Value is 77.22 - 235.57 INR
Based on its market price of 160.25 INR and our intrinsic valuation, Baroda Rayon Corporation Ltd (500270.BO) is overvalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.22 - 235.57 | 123.62 | -22.9% |
| DCF (Growth 10y) | 18.08 - 44.54 | 26.50 | -83.5% |
| DCF (EBITDA 5y) | 156.79 - 244.78 | 196.84 | 22.8% |
| DCF (EBITDA 10y) | 115.63 - 206.20 | 154.88 | -3.4% |
| Fair Value | 88.06 - 88.06 | 88.06 | -45.05% |
| P/E | 208.76 - 500.90 | 355.27 | 121.7% |
| EV/EBITDA | 78.98 - 191.56 | 137.45 | -14.2% |
| EPV | 225.22 - 352.87 | 289.04 | 80.4% |
| DDM - Stable | 94.85 - 233.48 | 164.16 | 2.4% |
| DDM - Multi | 65.65 - 132.47 | 88.49 | -44.8% |
| Market Cap (mil) | 3,671.33 |
| Beta | 3.55 |
| Outstanding shares (mil) | 22.91 |
| Enterprise Value (mil) | 5,410.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.39% |
| Cost of Debt | 5.73% |
| WACC | 10.40% |