As of 2025-07-04, the Intrinsic Value of Binny Ltd (514215.BO) is 1,514.58 INR. This 514215.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 145.50 INR, the upside of Binny Ltd is 940.90%.
The range of the Intrinsic Value is 1,354.38 - 1,700.29 INR
Based on its market price of 145.50 INR and our intrinsic valuation, Binny Ltd (514215.BO) is undervalued by 940.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,032.32) - (875.70) | (1,219.88) | -938.4% |
| DCF (Growth 10y) | (963.02) - (1,994.91) | (1,277.95) | -978.3% |
| DCF (EBITDA 5y) | 1,354.38 - 1,700.29 | 1,514.58 | 940.9% |
| DCF (EBITDA 10y) | 2,567.05 - 4,056.78 | 3,221.42 | 2114.0% |
| Fair Value | 51.03 - 51.03 | 51.03 | -64.93% |
| P/E | 209.41 - 802.93 | 461.40 | 217.1% |
| EV/EBITDA | 631.51 - 898.31 | 682.61 | 369.2% |
| EPV | 114.63 - 166.60 | 140.62 | -3.4% |
| DDM - Stable | 64.28 - 188.76 | 126.52 | -13.0% |
| DDM - Multi | 673.20 - 1,586.24 | 950.96 | 553.6% |
| Market Cap (mil) | 3,247.56 |
| Beta | 1.33 |
| Outstanding shares (mil) | 22.32 |
| Enterprise Value (mil) | 3,174.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.99% |
| Cost of Debt | 117.65% |
| WACC | 12.15% |