As of 2025-05-16, the Intrinsic Value of Brahmaputra Infrastructure Ltd (535693.BO) is 46.27 INR. This 535693.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.54 INR, the upside of Brahmaputra Infrastructure Ltd is -16.70%.
The range of the Intrinsic Value is 13.14 - 138.84 INR
Based on its market price of 55.54 INR and our intrinsic valuation, Brahmaputra Infrastructure Ltd (535693.BO) is overvalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.14 - 138.84 | 46.27 | -16.7% |
| DCF (Growth 10y) | 28.55 - 168.16 | 65.64 | 18.2% |
| DCF (EBITDA 5y) | 62.75 - 156.45 | 105.53 | 90.0% |
| DCF (EBITDA 10y) | 69.78 - 180.95 | 118.01 | 112.5% |
| Fair Value | 103.20 - 103.20 | 103.20 | 85.82% |
| P/E | 81.46 - 129.29 | 95.92 | 72.7% |
| EV/EBITDA | 23.78 - 124.52 | 63.05 | 13.5% |
| EPV | 88.66 - 172.02 | 130.34 | 134.7% |
| DDM - Stable | 14.27 - 45.73 | 30.00 | -46.0% |
| DDM - Multi | 13.33 - 37.11 | 20.03 | -63.9% |
| Market Cap (mil) | 1,611.77 |
| Beta | 0.26 |
| Outstanding shares (mil) | 29.02 |
| Enterprise Value (mil) | 3,609.87 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.19% |
| Cost of Debt | 5.00% |
| WACC | 7.36% |