As of 2025-05-09, the Intrinsic Value of BCPL Railway Infrastructure Ltd (542057.BO) is 55.35 INR. This 542057.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.86 INR, the upside of BCPL Railway Infrastructure Ltd is -16.00%.
The range of the Intrinsic Value is 31.57 - 116.82 INR
Based on its market price of 65.86 INR and our intrinsic valuation, BCPL Railway Infrastructure Ltd (542057.BO) is overvalued by 16.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.57 - 116.82 | 55.35 | -16.0% |
| DCF (Growth 10y) | 49.33 - 170.31 | 83.12 | 26.2% |
| DCF (EBITDA 5y) | 111.15 - 222.27 | 163.33 | 148.0% |
| DCF (EBITDA 10y) | 99.42 - 271.77 | 167.50 | 154.3% |
| Fair Value | 16.35 - 16.35 | 16.35 | -75.17% |
| P/E | 46.24 - 81.40 | 66.82 | 1.5% |
| EV/EBITDA | 35.55 - 100.43 | 70.09 | 6.4% |
| EPV | (21.37) - (15.97) | (18.67) | -128.4% |
| DDM - Stable | 14.23 - 29.47 | 21.85 | -66.8% |
| DDM - Multi | 56.24 - 90.90 | 69.52 | 5.6% |
| Market Cap (mil) | 1,101.18 |
| Beta | 0.84 |
| Outstanding shares (mil) | 16.72 |
| Enterprise Value (mil) | 1,560.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.04% |
| Cost of Debt | 28.16% |
| WACC | 17.18% |