As of 2025-07-07, the Intrinsic Value of Balkrishna Industries Ltd (BALKRISIND.NS) is 1,280.84 INR. This BALKRISIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,607.90 INR, the upside of Balkrishna Industries Ltd is -50.90%.
The range of the Intrinsic Value is 931.62 - 2,000.46 INR
Based on its market price of 2,607.90 INR and our intrinsic valuation, Balkrishna Industries Ltd (BALKRISIND.NS) is overvalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 931.62 - 2,000.46 | 1,280.84 | -50.9% |
| DCF (Growth 10y) | 1,375.93 - 2,911.42 | 1,881.40 | -27.9% |
| DCF (EBITDA 5y) | 2,381.21 - 3,795.14 | 3,071.13 | 17.8% |
| DCF (EBITDA 10y) | 2,477.75 - 4,463.18 | 3,366.69 | 29.1% |
| Fair Value | 1,196.66 - 1,196.66 | 1,196.66 | -54.11% |
| P/E | 2,378.00 - 2,706.90 | 2,544.83 | -2.4% |
| EV/EBITDA | 1,496.69 - 2,226.93 | 1,940.73 | -25.6% |
| EPV | 234.82 - 402.46 | 318.64 | -87.8% |
| DDM - Stable | 437.13 - 1,128.05 | 782.59 | -70.0% |
| DDM - Multi | 933.16 - 1,940.10 | 1,267.32 | -51.4% |
| Market Cap (mil) | 504,159.22 |
| Beta | 0.90 |
| Outstanding shares (mil) | 193.32 |
| Enterprise Value (mil) | 536,031.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.27% |
| Cost of Debt | 5.73% |
| WACC | 13.66% |