As of 2025-07-08, the Intrinsic Value of Black Rose Industries Ltd (514183.BO) is 66.61 INR. This 514183.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.00 INR, the upside of Black Rose Industries Ltd is -34.70%.
The range of the Intrinsic Value is 56.84 - 81.51 INR
Based on its market price of 102.00 INR and our intrinsic valuation, Black Rose Industries Ltd (514183.BO) is overvalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.84 - 81.51 | 66.61 | -34.7% |
| DCF (Growth 10y) | 64.24 - 88.54 | 74.01 | -27.4% |
| DCF (EBITDA 5y) | 92.36 - 160.35 | 124.03 | 21.6% |
| DCF (EBITDA 10y) | 86.70 - 144.94 | 112.62 | 10.4% |
| Fair Value | 102.67 - 102.67 | 102.67 | 0.66% |
| P/E | 106.53 - 136.35 | 121.97 | 19.6% |
| EV/EBITDA | 65.48 - 118.27 | 98.58 | -3.4% |
| EPV | 42.60 - 51.58 | 47.09 | -53.8% |
| DDM - Stable | 20.54 - 40.06 | 30.30 | -70.3% |
| DDM - Multi | 47.44 - 68.44 | 55.83 | -45.3% |
| Market Cap (mil) | 5,202.00 |
| Beta | 0.85 |
| Outstanding shares (mil) | 51.00 |
| Enterprise Value (mil) | 5,221.33 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.11% |
| Cost of Debt | 11.57% |
| WACC | 14.98% |