As of 2025-05-19, the Intrinsic Value of Bilcare Ltd (526853.BO) is 35.81 INR. This 526853.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 78.68 INR, the upside of Bilcare Ltd is -54.50%.
The range of the Intrinsic Value is (7.76) - 104.32 INR
Based on its market price of 78.68 INR and our intrinsic valuation, Bilcare Ltd (526853.BO) is overvalued by 54.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (144.41) - (69.00) | (115.00) | -246.2% |
| DCF (Growth 10y) | (138.05) - (74.45) | (112.90) | -243.5% |
| DCF (EBITDA 5y) | (7.76) - 104.32 | 35.81 | -54.5% |
| DCF (EBITDA 10y) | (52.31) - 47.53 | (1,234.50) | -123450.0% |
| Fair Value | -329.19 - -329.19 | -329.19 | -518.40% |
| P/E | (400.62) - (515.13) | (435.00) | -652.9% |
| EV/EBITDA | (107.54) - 14.99 | (46.66) | -159.3% |
| EPV | 307.75 - 441.61 | 374.68 | 376.2% |
| DDM - Stable | (33.24) - (56.92) | (45.08) | -157.3% |
| DDM - Multi | (19.55) - (26.45) | (22.49) | -128.6% |
| Market Cap (mil) | 1,852.91 |
| Beta | 1.46 |
| Outstanding shares (mil) | 23.55 |
| Enterprise Value (mil) | 8,838.61 |
| Market risk premium | 8.31% |
| Cost of Equity | 33.70% |
| Cost of Debt | 8.80% |
| WACC | 11.84% |