What is the intrinsic value of 520127.BO?

As of 2025-07-06, the Intrinsic Value of Balurghat Technologies Ltd (520127.BO) is 27.64 INR. This 520127.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.00 INR, the upside of Balurghat Technologies Ltd is 45.50%.

The range of the Intrinsic Value is 22.55 - 34.70 INR

Is 520127.BO undervalued or overvalued?

Based on its market price of 19.00 INR and our intrinsic valuation, Balurghat Technologies Ltd (520127.BO) is undervalued by 45.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	22.55 - 34.70	27.64	45.5%
DCF (Growth 10y)	30.52 - 45.23	36.71	93.2%
DCF (EBITDA 5y)	33.08 - 50.10	45.41	139.0%
DCF (EBITDA 10y)	38.80 - 58.73	51.46	170.8%
Fair Value	28.96 - 28.96	28.96	52.41%
P/E	15.29 - 33.59	24.00	26.3%
EV/EBITDA	11.03 - 20.33	18.35	-3.4%
EPV	11.23 - 15.85	13.54	-28.7%
DDM - Stable	5.11 - 9.09	7.10	-62.6%
DDM - Multi	15.63 - 22.89	18.66	-1.8%