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