As of 2025-05-05, the Intrinsic Value of Banco Products (India) Ltd (BANCOINDIA.NS) is 382.79 INR. This BANCOINDIA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 367.75 INR, the upside of Banco Products (India) Ltd is 4.10%.
The range of the Intrinsic Value is 310.33 - 497.81 INR
Based on its market price of 367.75 INR and our intrinsic valuation, Banco Products (India) Ltd (BANCOINDIA.NS) is undervalued by 4.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 310.33 - 497.81 | 382.79 | 4.1% |
| DCF (Growth 10y) | 628.09 - 1,006.94 | 775.29 | 110.8% |
| DCF (EBITDA 5y) | 690.89 - 994.13 | 841.89 | 128.9% |
| DCF (EBITDA 10y) | 918.82 - 1,398.60 | 1,143.05 | 210.8% |
| Fair Value | 535.61 - 535.61 | 535.61 | 45.65% |
| P/E | 351.28 - 475.76 | 404.24 | 9.9% |
| EV/EBITDA | 290.15 - 418.66 | 346.28 | -5.8% |
| EPV | 88.90 - 116.39 | 102.65 | -72.1% |
| DDM - Stable | 100.25 - 198.58 | 149.42 | -59.4% |
| DDM - Multi | 445.19 - 667.64 | 533.02 | 44.9% |
| Market Cap (mil) | 52,602.96 |
| Beta | 1.73 |
| Outstanding shares (mil) | 143.04 |
| Enterprise Value (mil) | 56,314.26 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.33% |
| Cost of Debt | 10.86% |
| WACC | 15.71% |