505827.BO
SNL Bearings Ltd
Price:  
407.45 
INR
Volume:  
1,589.00
India | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

505827.BO Intrinsic Value

-18.90 %
Upside

What is the intrinsic value of 505827.BO?

As of 2025-07-10, the Intrinsic Value of SNL Bearings Ltd (505827.BO) is 330.26 INR. This 505827.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 407.45 INR, the upside of SNL Bearings Ltd is -18.90%.

The range of the Intrinsic Value is 275.44 - 421.27 INR

Is 505827.BO undervalued or overvalued?

Based on its market price of 407.45 INR and our intrinsic valuation, SNL Bearings Ltd (505827.BO) is overvalued by 18.90%.

407.45 INR
Stock Price
330.26 INR
Intrinsic Value
Intrinsic Value Details

505827.BO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 275.44 - 421.27 330.26 -18.9%
DCF (Growth 10y) 326.71 - 483.31 386.28 -5.2%
DCF (EBITDA 5y) 481.46 - 610.01 558.27 37.0%
DCF (EBITDA 10y) 471.79 - 624.64 554.35 36.1%
Fair Value 712.67 - 712.67 712.67 74.91%
P/E 542.33 - 656.42 596.97 46.5%
EV/EBITDA 403.83 - 620.13 515.63 26.6%
EPV 260.40 - 317.47 288.93 -29.1%
DDM - Stable 188.62 - 404.89 296.76 -27.2%
DDM - Multi 228.45 - 375.53 283.63 -30.4%

505827.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,470.89
Beta 1.11
Outstanding shares (mil) 3.61
Enterprise Value (mil) 1,460.19
Market risk premium 8.31%
Cost of Equity 12.43%
Cost of Debt 8.28%
WACC 12.43%