As of 2025-07-16, the Intrinsic Value of BNR Udyog Ltd (530809.BO) is 17.17 INR. This 530809.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.68 INR, the upside of BNR Udyog Ltd is -73.50%.
The range of the Intrinsic Value is 14.13 - 26.45 INR
Based on its market price of 64.68 INR and our intrinsic valuation, BNR Udyog Ltd (530809.BO) is overvalued by 73.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.13 - 26.45 | 17.17 | -73.5% |
| DCF (Growth 10y) | 16.09 - 32.32 | 20.12 | -68.9% |
| DCF (EBITDA 5y) | 12.72 - 14.26 | 13.29 | -79.4% |
| DCF (EBITDA 10y) | 14.56 - 17.79 | 15.85 | -75.5% |
| Fair Value | -8.50 - -8.50 | -8.50 | -113.14% |
| P/E | (7.13) - (6.26) | (6.60) | -110.2% |
| EV/EBITDA | 14.34 - 34.18 | 23.17 | -64.2% |
| EPV | 47.52 - 72.94 | 60.23 | -6.9% |
| DDM - Stable | (1.16) - (4.85) | (3.01) | -104.6% |
| DDM - Multi | (10.23) - (40.93) | (17.27) | -126.7% |
| Market Cap (mil) | 194.04 |
| Beta | -0.09 |
| Outstanding shares (mil) | 3.00 |
| Enterprise Value (mil) | 168.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.39% |
| Cost of Debt | 7.46% |
| WACC | 11.54% |