As of 2025-05-18, the Intrinsic Value of Bambino Agro Industries Ltd (519295.BO) is 220.97 INR. This 519295.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 317.00 INR, the upside of Bambino Agro Industries Ltd is -30.30%.
The range of the Intrinsic Value is 168.21 - 301.72 INR
Based on its market price of 317.00 INR and our intrinsic valuation, Bambino Agro Industries Ltd (519295.BO) is overvalued by 30.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 168.21 - 301.72 | 220.97 | -30.3% |
| DCF (Growth 10y) | 246.44 - 395.43 | 306.00 | -3.5% |
| DCF (EBITDA 5y) | 481.06 - 679.69 | 589.29 | 85.9% |
| DCF (EBITDA 10y) | 493.16 - 726.48 | 611.90 | 93.0% |
| Fair Value | 239.86 - 239.86 | 239.86 | -24.33% |
| P/E | 162.62 - 370.55 | 259.51 | -18.1% |
| EV/EBITDA | 215.35 - 397.93 | 270.99 | -14.5% |
| EPV | (51.32) - (38.09) | (44.71) | -114.1% |
| DDM - Stable | 59.73 - 116.34 | 88.03 | -72.2% |
| DDM - Multi | 180.45 - 271.32 | 216.63 | -31.7% |
| Market Cap (mil) | 2,539.17 |
| Beta | 0.10 |
| Outstanding shares (mil) | 8.01 |
| Enterprise Value (mil) | 3,454.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.04% |
| Cost of Debt | 9.58% |
| WACC | 12.23% |