522017.BO
Fluidomat Ltd
Price:  
1,299.95 
INR
Volume:  
7,318.00
India | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

522017.BO Intrinsic Value

-9.40 %
Upside

What is the intrinsic value of 522017.BO?

As of 2025-07-10, the Intrinsic Value of Fluidomat Ltd (522017.BO) is 1,177.40 INR. This 522017.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,299.95 INR, the upside of Fluidomat Ltd is -9.40%.

The range of the Intrinsic Value is 949.19 - 1,583.70 INR

Is 522017.BO undervalued or overvalued?

Based on its market price of 1,299.95 INR and our intrinsic valuation, Fluidomat Ltd (522017.BO) is overvalued by 9.40%.

1,299.95 INR
Stock Price
1,177.40 INR
Intrinsic Value
Intrinsic Value Details

522017.BO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 949.19 - 1,583.70 1,177.40 -9.4%
DCF (Growth 10y) 1,238.47 - 2,001.43 1,515.04 16.5%
DCF (EBITDA 5y) 1,103.83 - 1,677.61 1,404.53 8.0%
DCF (EBITDA 10y) 1,332.84 - 1,997.23 1,665.07 28.1%
Fair Value 1,694.79 - 1,694.79 1,694.79 30.37%
P/E 1,107.42 - 1,532.09 1,327.39 2.1%
EV/EBITDA 802.93 - 1,262.44 975.53 -25.0%
EPV 499.42 - 615.27 557.35 -57.1%
DDM - Stable 322.71 - 676.12 499.41 -61.6%
DDM - Multi 424.30 - 707.77 531.98 -59.1%

522017.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,261.51
Beta 1.15
Outstanding shares (mil) 3.28
Enterprise Value (mil) 4,254.73
Market risk premium 8.31%
Cost of Equity 13.86%
Cost of Debt 5.00%
WACC 8.79%