As of 2025-07-16, the Intrinsic Value of Bhilwara Technical Textiles Ltd (533108.BO) is 4.25 INR. This 533108.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.10 INR, the upside of Bhilwara Technical Textiles Ltd is -91.70%.
The range of the Intrinsic Value is 3.40 - 5.83 INR
Based on its market price of 51.10 INR and our intrinsic valuation, Bhilwara Technical Textiles Ltd (533108.BO) is overvalued by 91.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.40 - 5.83 | 4.25 | -91.7% |
| DCF (Growth 10y) | 4.82 - 8.05 | 5.96 | -88.3% |
| DCF (EBITDA 5y) | 4.49 - 5.52 | 5.28 | -89.7% |
| DCF (EBITDA 10y) | 5.71 - 7.17 | 6.72 | -86.9% |
| Fair Value | 31.26 - 31.26 | 31.26 | -38.82% |
| P/E | 2.20 - 26.93 | 11.49 | -77.5% |
| EV/EBITDA | 2.15 - 3.18 | 2.84 | -94.4% |
| EPV | 5.27 - 6.02 | 5.64 | -89.0% |
| DDM - Stable | 7.98 - 18.74 | 13.36 | -73.9% |
| DDM - Multi | 9.72 - 18.22 | 12.73 | -75.1% |
| Market Cap (mil) | 2,982.71 |
| Beta | 0.59 |
| Outstanding shares (mil) | 58.37 |
| Enterprise Value (mil) | 2,968.87 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.49% |
| Cost of Debt | 7.46% |
| WACC | 9.50% |