BAJAJCON.NS
Bajaj Consumer Care Ltd
Price:  
174.96 
INR
Volume:  
283,783.00
India | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BAJAJCON.NS Intrinsic Value

-40.50 %
Upside

What is the intrinsic value of BAJAJCON.NS?

As of 2025-06-02, the Intrinsic Value of Bajaj Consumer Care Ltd (BAJAJCON.NS) is 104.04 INR. This BAJAJCON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.96 INR, the upside of Bajaj Consumer Care Ltd is -40.50%.

The range of the Intrinsic Value is 90.20 - 125.09 INR

Is BAJAJCON.NS undervalued or overvalued?

Based on its market price of 174.96 INR and our intrinsic valuation, Bajaj Consumer Care Ltd (BAJAJCON.NS) is overvalued by 40.50%.

174.96 INR
Stock Price
104.04 INR
Intrinsic Value
Intrinsic Value Details

BAJAJCON.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 90.20 - 125.09 104.04 -40.5%
DCF (Growth 10y) 101.32 - 136.61 115.51 -34.0%
DCF (EBITDA 5y) 172.77 - 308.15 224.36 28.2%
DCF (EBITDA 10y) 156.45 - 274.83 200.90 14.8%
Fair Value 45.70 - 45.70 45.70 -73.88%
P/E 255.53 - 426.47 313.18 79.0%
EV/EBITDA 165.23 - 366.08 232.54 32.9%
EPV 81.78 - 97.82 89.80 -48.7%
DDM - Stable 45.68 - 89.91 67.80 -61.3%
DDM - Multi 52.04 - 81.51 63.67 -63.6%

BAJAJCON.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,978.27
Beta 0.90
Outstanding shares (mil) 137.05
Enterprise Value (mil) 22,897.67
Market risk premium 8.31%
Cost of Equity 14.58%
Cost of Debt 7.46%
WACC 14.56%