As of 2025-06-04, the Intrinsic Value of Vishal Bearings Ltd (539398.BO) is 45.88 INR. This 539398.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.00 INR, the upside of Vishal Bearings Ltd is -46.60%.
The range of the Intrinsic Value is 17.97 - 121.81 INR
Based on its market price of 86.00 INR and our intrinsic valuation, Vishal Bearings Ltd (539398.BO) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.97 - 121.81 | 45.88 | -46.6% |
| DCF (Growth 10y) | 30.87 - 151.41 | 63.65 | -26.0% |
| DCF (EBITDA 5y) | 110.92 - 231.94 | 164.22 | 91.0% |
| DCF (EBITDA 10y) | 95.10 - 253.74 | 158.50 | 84.3% |
| Fair Value | -82.48 - -82.48 | -82.48 | -195.91% |
| P/E | (80.57) - 54.66 | (15.99) | -118.6% |
| EV/EBITDA | 18.30 - 98.06 | 59.30 | -31.0% |
| EPV | 59.89 - 137.06 | 98.47 | 14.5% |
| DDM - Stable | (17.57) - (40.89) | (29.23) | -134.0% |
| DDM - Multi | 38.11 - 70.64 | 49.68 | -42.2% |
| Market Cap (mil) | 927.94 |
| Beta | 3.55 |
| Outstanding shares (mil) | 10.79 |
| Enterprise Value (mil) | 1,450.63 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.70% |
| Cost of Debt | 17.59% |
| WACC | 13.08% |