As of 2025-07-20, the Intrinsic Value of Bengal & Assam Company Ltd (533095.BO) is 2,994.31 INR. This 533095.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,399.90 INR, the upside of Bengal & Assam Company Ltd is -64.40%.
The range of the Intrinsic Value is 2,376.74 - 4,098.45 INR
Based on its market price of 8,399.90 INR and our intrinsic valuation, Bengal & Assam Company Ltd (533095.BO) is overvalued by 64.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,376.74 - 4,098.45 | 2,994.31 | -64.4% |
| DCF (Growth 10y) | 2,532.38 - 4,101.16 | 3,105.00 | -63.0% |
| DCF (EBITDA 5y) | 6,801.72 - 9,521.94 | 8,299.38 | -1.2% |
| DCF (EBITDA 10y) | 5,194.10 - 7,906.67 | 6,550.26 | -22.0% |
| Fair Value | 16,194.95 - 16,194.95 | 16,194.95 | 92.80% |
| P/E | 4,932.11 - 16,972.29 | 10,747.91 | 28.0% |
| EV/EBITDA | 5,764.63 - 9,874.82 | 7,664.91 | -8.8% |
| EPV | 8,955.95 - 11,737.37 | 10,346.64 | 23.2% |
| DDM - Stable | 3,559.15 - 8,172.40 | 5,865.77 | -30.2% |
| DDM - Multi | 1,937.26 - 3,557.70 | 2,518.27 | -70.0% |
| Market Cap (mil) | 94,918.87 |
| Beta | 0.64 |
| Outstanding shares (mil) | 11.30 |
| Enterprise Value (mil) | 99,814.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.94% |
| Cost of Debt | 6.93% |
| WACC | 13.64% |