As of 2025-05-20, the Intrinsic Value of Balrampur Chini Mills Ltd (BALRAMCHIN.NS) is 431.03 INR. This BALRAMCHIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 558.90 INR, the upside of Balrampur Chini Mills Ltd is -22.90%.
The range of the Intrinsic Value is 364.11 - 530.15 INR
Based on its market price of 558.90 INR and our intrinsic valuation, Balrampur Chini Mills Ltd (BALRAMCHIN.NS) is overvalued by 22.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 364.11 - 530.15 | 431.03 | -22.9% |
| DCF (Growth 10y) | 470.59 - 664.64 | 549.68 | -1.6% |
| DCF (EBITDA 5y) | 765.53 - 1,275.92 | 1,024.57 | 83.3% |
| DCF (EBITDA 10y) | 741.42 - 1,239.36 | 978.63 | 75.1% |
| Fair Value | 116.74 - 116.74 | 116.74 | -79.11% |
| P/E | 365.77 - 527.40 | 461.72 | -17.4% |
| EV/EBITDA | 285.54 - 589.88 | 476.93 | -14.7% |
| EPV | 59.46 - 77.41 | 68.44 | -87.8% |
| DDM - Stable | 81.70 - 147.80 | 114.75 | -79.5% |
| DDM - Multi | 271.32 - 384.06 | 318.17 | -43.1% |
| Market Cap (mil) | 112,841.91 |
| Beta | 1.38 |
| Outstanding shares (mil) | 201.90 |
| Enterprise Value (mil) | 118,527.43 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.43% |
| Cost of Debt | 6.04% |
| WACC | 16.34% |