526073.BO
Galaxy Bearings Ltd
Price:  
921.00 
INR
Volume:  
324.00
India | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

526073.BO Intrinsic Value

-48.60 %
Upside

What is the intrinsic value of 526073.BO?

As of 2025-07-10, the Intrinsic Value of Galaxy Bearings Ltd (526073.BO) is 473.22 INR. This 526073.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 921.00 INR, the upside of Galaxy Bearings Ltd is -48.60%.

The range of the Intrinsic Value is 370.73 - 660.07 INR

Is 526073.BO undervalued or overvalued?

Based on its market price of 921.00 INR and our intrinsic valuation, Galaxy Bearings Ltd (526073.BO) is overvalued by 48.60%.

921.00 INR
Stock Price
473.22 INR
Intrinsic Value
Intrinsic Value Details

526073.BO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 370.73 - 660.07 473.22 -48.6%
DCF (Growth 10y) 482.65 - 844.54 612.02 -33.5%
DCF (EBITDA 5y) 789.49 - 1,445.40 1,048.41 13.8%
DCF (EBITDA 10y) 802.80 - 1,546.74 1,088.23 18.2%
Fair Value 1,038.03 - 1,038.03 1,038.03 12.71%
P/E 921.39 - 1,171.08 1,012.87 10.0%
EV/EBITDA 563.29 - 1,016.31 799.51 -13.2%
EPV 453.52 - 639.28 546.40 -40.7%
DDM - Stable 228.69 - 531.84 380.27 -58.7%
DDM - Multi 313.90 - 596.00 414.07 -55.0%

526073.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,928.78
Beta 0.33
Outstanding shares (mil) 3.18
Enterprise Value (mil) 3,220.33
Market risk premium 8.31%
Cost of Equity 13.25%
Cost of Debt 8.38%
WACC 12.61%