As of 2025-07-20, the Intrinsic Value of Basant Agro Tech (India) Ltd (524687.BO) is 20.12 INR. This 524687.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.95 INR, the upside of Basant Agro Tech (India) Ltd is 34.60%.
The range of the Intrinsic Value is 16.72 - 24.64 INR
Based on its market price of 14.95 INR and our intrinsic valuation, Basant Agro Tech (India) Ltd (524687.BO) is undervalued by 34.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.72 - 24.64 | 20.12 | 34.6% |
| DCF (Growth 10y) | 27.61 - 37.48 | 31.89 | 113.3% |
| DCF (EBITDA 5y) | 34.00 - 65.79 | 39.91 | 167.0% |
| DCF (EBITDA 10y) | 40.68 - 71.77 | 47.38 | 216.9% |
| Fair Value | 4.38 - 4.38 | 4.38 | -70.67% |
| P/E | 9.87 - 29.15 | 18.33 | 22.6% |
| EV/EBITDA | 10.48 - 30.22 | 17.24 | 15.3% |
| EPV | 16.76 - 20.51 | 18.63 | 24.6% |
| DDM - Stable | 1.68 - 3.06 | 2.37 | -84.1% |
| DDM - Multi | 14.50 - 21.10 | 17.23 | 15.3% |
| Market Cap (mil) | 1,354.92 |
| Beta | 1.24 |
| Outstanding shares (mil) | 90.63 |
| Enterprise Value (mil) | 2,626.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.31% |
| Cost of Debt | 12.38% |
| WACC | 14.88% |