As of 2025-07-16, the Intrinsic Value of W H Brady & Co Ltd (501391.BO) is 1,119.73 INR. This 501391.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 930.00 INR, the upside of W H Brady & Co Ltd is 20.40%.
The range of the Intrinsic Value is 969.82 - 1,345.96 INR
Based on its market price of 930.00 INR and our intrinsic valuation, W H Brady & Co Ltd (501391.BO) is undervalued by 20.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 969.82 - 1,345.96 | 1,119.73 | 20.4% |
| DCF (Growth 10y) | 1,122.44 - 1,526.55 | 1,285.52 | 38.2% |
| DCF (EBITDA 5y) | 1,371.85 - 1,936.60 | 1,527.41 | 64.2% |
| DCF (EBITDA 10y) | 1,377.11 - 1,949.99 | 1,558.29 | 67.6% |
| Fair Value | 2,022.78 - 2,022.78 | 2,022.78 | 117.50% |
| P/E | 1,863.26 - 2,754.21 | 2,253.73 | 142.3% |
| EV/EBITDA | 1,166.42 - 1,722.32 | 1,288.50 | 38.5% |
| EPV | 585.17 - 704.32 | 644.75 | -30.7% |
| DDM - Stable | 383.89 - 732.85 | 558.37 | -40.0% |
| DDM - Multi | 563.33 - 857.05 | 681.45 | -26.7% |
| Market Cap (mil) | 2,371.50 |
| Beta | 0.85 |
| Outstanding shares (mil) | 2.55 |
| Enterprise Value (mil) | 2,159.32 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.35% |
| Cost of Debt | 12.13% |
| WACC | 14.12% |