As of 2025-10-06, the Intrinsic Value of Bajaj Electricals Ltd (BAJAJELEC.NS) is 276.19 INR. This BAJAJELEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 544.00 INR, the upside of Bajaj Electricals Ltd is -49.20%.
The range of the Intrinsic Value is 221.65 - 368.25 INR
Based on its market price of 544.00 INR and our intrinsic valuation, Bajaj Electricals Ltd (BAJAJELEC.NS) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 221.65 - 368.25 | 276.19 | -49.2% |
| DCF (Growth 10y) | 264.29 - 420.17 | 323.18 | -40.6% |
| DCF (EBITDA 5y) | 677.13 - 864.13 | 743.34 | 36.6% |
| DCF (EBITDA 10y) | 535.30 - 761.44 | 622.60 | 14.4% |
| Fair Value | 230.18 - 230.18 | 230.18 | -57.69% |
| P/E | 420.59 - 566.25 | 488.94 | -10.1% |
| EV/EBITDA | 520.11 - 612.42 | 550.29 | 1.2% |
| EPV | 149.44 - 195.48 | 172.46 | -68.3% |
| DDM - Stable | 45.80 - 96.35 | 71.08 | -86.9% |
| DDM - Multi | 184.36 - 298.88 | 227.88 | -58.1% |
| Market Cap (mil) | 62,761.28 |
| Beta | 1.85 |
| Outstanding shares (mil) | 115.37 |
| Enterprise Value (mil) | 63,992.61 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.34% |
| Cost of Debt | 20.05% |
| WACC | 15.33% |