As of 2025-05-23, the Intrinsic Value of Birla Precision Technologies Ltd (522105.BO) is 21.06 INR. This 522105.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.09 INR, the upside of Birla Precision Technologies Ltd is -46.10%.
The range of the Intrinsic Value is 18.00 - 25.40 INR
Based on its market price of 39.09 INR and our intrinsic valuation, Birla Precision Technologies Ltd (522105.BO) is overvalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.00 - 25.40 | 21.06 | -46.1% |
| DCF (Growth 10y) | 19.20 - 25.66 | 21.91 | -43.9% |
| DCF (EBITDA 5y) | 38.17 - 50.03 | 45.90 | 17.4% |
| DCF (EBITDA 10y) | 30.29 - 41.19 | 36.47 | -6.7% |
| Fair Value | -0.90 - -0.90 | -0.90 | -102.30% |
| P/E | (0.70) - 57.81 | 26.91 | -31.2% |
| EV/EBITDA | 23.92 - 49.91 | 37.96 | -2.9% |
| EPV | 9.53 - 12.36 | 10.94 | -72.0% |
| DDM - Stable | (0.15) - (0.26) | (0.20) | -100.5% |
| DDM - Multi | 14.05 - 19.68 | 16.40 | -58.1% |
| Market Cap (mil) | 2,579.55 |
| Beta | 1.17 |
| Outstanding shares (mil) | 65.99 |
| Enterprise Value (mil) | 2,875.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.85% |
| Cost of Debt | 13.05% |
| WACC | 16.16% |