As of 2025-05-31, the Intrinsic Value of Bajaj Electricals Ltd (BAJAJELEC.NS) is 492.65 INR. This BAJAJELEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 686.70 INR, the upside of Bajaj Electricals Ltd is -28.30%.
The range of the Intrinsic Value is 402.17 - 635.51 INR
Based on its market price of 686.70 INR and our intrinsic valuation, Bajaj Electricals Ltd (BAJAJELEC.NS) is overvalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 402.17 - 635.51 | 492.65 | -28.3% |
| DCF (Growth 10y) | 569.44 - 879.73 | 690.96 | 0.6% |
| DCF (EBITDA 5y) | 1,344.49 - 1,600.32 | 1,448.06 | 110.9% |
| DCF (EBITDA 10y) | 1,312.09 - 1,737.63 | 1,492.08 | 117.3% |
| Fair Value | 289.19 - 289.19 | 289.19 | -57.89% |
| P/E | 563.34 - 863.31 | 712.47 | 3.8% |
| EV/EBITDA | 686.75 - 928.07 | 757.29 | 10.3% |
| EPV | 239.99 - 299.09 | 269.54 | -60.7% |
| DDM - Stable | 57.99 - 115.51 | 86.75 | -87.4% |
| DDM - Multi | 329.91 - 510.55 | 400.89 | -41.6% |
| Market Cap (mil) | 79,203.98 |
| Beta | 1.64 |
| Outstanding shares (mil) | 115.34 |
| Enterprise Value (mil) | 81,133.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.49% |
| Cost of Debt | 16.89% |
| WACC | 15.42% |