514183.BO
Black Rose Industries Ltd
Price:  
102 
INR
Volume:  
7,740
India | Trading Companies & Distributors

514183.BO Intrinsic Value

-34.7 %
Upside

What is the intrinsic value of 514183.BO?

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.

Is 514183.BO undervalued or overvalued?

Based on its market price of 102.00 INR and our intrinsic valuation, Black Rose Industries Ltd (514183.BO) is overvalued by 34.7%.

102.00 INR
Stock Price
66.61 INR
Intrinsic Value
Intrinsic Value Details

514183.BO Intrinsic Value - Valuation Summary

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%

514183.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)5,202
Beta0.85
Outstanding shares (mil)51
Enterprise Value (mil)5,221
Market risk premium8.8%
Cost of Equity15.1%
Cost of Debt11.6%
WACC15.0%