505681.BO
Bimetal Bearings Ltd
Price:  
682.65 
INR
Volume:  
8,375.00
India | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

505681.BO Intrinsic Value

-34.80 %
Upside

What is the intrinsic value of 505681.BO?

As of 2025-07-13, the Intrinsic Value of Bimetal Bearings Ltd (505681.BO) is 445.23 INR. This 505681.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 682.65 INR, the upside of Bimetal Bearings Ltd is -34.80%.

The range of the Intrinsic Value is 388.89 - 522.54 INR

Is 505681.BO undervalued or overvalued?

Based on its market price of 682.65 INR and our intrinsic valuation, Bimetal Bearings Ltd (505681.BO) is overvalued by 34.80%.

682.65 INR
Stock Price
445.23 INR
Intrinsic Value
Intrinsic Value Details

505681.BO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 388.89 - 522.54 445.23 -34.8%
DCF (Growth 10y) 519.02 - 679.15 587.27 -14.0%
DCF (EBITDA 5y) 1,026.84 - 1,287.18 1,144.92 67.7%
DCF (EBITDA 10y) 954.39 - 1,247.50 1,085.96 59.1%
Fair Value 734.43 - 734.43 734.43 7.59%
P/E 668.63 - 1,085.81 830.37 21.6%
EV/EBITDA 597.33 - 762.73 685.54 0.4%
EPV 376.40 - 434.73 405.57 -40.6%
DDM - Stable 131.04 - 231.63 181.33 -73.4%
DDM - Multi 394.22 - 527.86 450.70 -34.0%

505681.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,614.55
Beta 1.09
Outstanding shares (mil) 3.83
Enterprise Value (mil) 2,691.93
Market risk premium 8.31%
Cost of Equity 16.55%
Cost of Debt 8.18%
WACC 16.23%