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