As of 2025-06-03, the Intrinsic Value of Bemco Hydraulics Ltd (522650.BO) is 656.50 INR. This 522650.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,502.30 INR, the upside of Bemco Hydraulics Ltd is -73.80%.
The range of the Intrinsic Value is 491.64 - 947.69 INR
Based on its market price of 2,502.30 INR and our intrinsic valuation, Bemco Hydraulics Ltd (522650.BO) is overvalued by 73.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 491.64 - 947.69 | 656.50 | -73.8% |
| DCF (Growth 10y) | 2,143.95 - 3,920.83 | 2,787.86 | 11.4% |
| DCF (EBITDA 5y) | 2,344.15 - 3,642.96 | 2,988.01 | 19.4% |
| DCF (EBITDA 10y) | 4,820.82 - 7,887.92 | 6,273.68 | 150.7% |
| Fair Value | 1,074.35 - 1,074.35 | 1,074.35 | -57.07% |
| P/E | 1,004.73 - 1,337.71 | 1,153.36 | -53.9% |
| EV/EBITDA | 901.57 - 1,327.80 | 1,058.78 | -57.7% |
| EPV | 251.74 - 324.29 | 288.02 | -88.5% |
| DDM - Stable | 308.49 - 676.62 | 492.55 | -80.3% |
| DDM - Multi | 1,358.59 - 2,298.19 | 1,706.25 | -31.8% |
| Market Cap (mil) | 5,480.04 |
| Beta | 0.97 |
| Outstanding shares (mil) | 2.19 |
| Enterprise Value (mil) | 5,676.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.73% |
| Cost of Debt | 13.73% |
| WACC | 11.62% |