As of 2025-07-09, 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 -34.7%.
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 34.7%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 56.84 - 81.51 | 66.61 | -34.7% | |
DCF (Growth Exit 10Y) | 64.24 - 88.54 | 74.01 | -27.4% | |
DCF (EBITDA Exit 5Y) | 92.36 - 160.35 | 124.03 | 21.6% | |
DCF (EBITDA Exit 10Y) | 86.7 - 144.94 | 112.62 | 10.4% | |
Peter Lynch Fair Value | 102.67 - 102.67 | 102.67 | 0.66% | |
P/E Multiples | 106.53 - 136.35 | 121.97 | 19.6% | |
EV/EBITDA Multiples | 65.48 - 118.27 | 98.58 | -3.4% | |
Earnings Power Value | 42.6 - 51.58 | 47.09 | -53.8% | |
Dividend Discount Model - Stable | 20.54 - 40.06 | 30.30 | -70.3% | |
Dividend Discount Model - Multi Stages | 47.44 - 68.44 | 55.83 | -45.3% |
Market Cap (mil) | 5,202 |
Beta | 0.85 |
Outstanding shares (mil) | 51 |
Enterprise Value (mil) | 5,221 |
Market risk premium | 8.8% |
Cost of Equity | 15.1% |
Cost of Debt | 11.6% |
WACC | 15.0% |