As of 2025-06-16, the Intrinsic Value of Bharat Electronics Ltd (BEL.NS) is 89.69 INR. This BEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 394.20 INR, the upside of Bharat Electronics Ltd is -77.20%.
The range of the Intrinsic Value is 74.72 - 114.87 INR
Based on its market price of 394.20 INR and our intrinsic valuation, Bharat Electronics Ltd (BEL.NS) is overvalued by 77.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.72 - 114.87 | 89.69 | -77.2% |
| DCF (Growth 10y) | 103.54 - 164.01 | 126.23 | -68.0% |
| DCF (EBITDA 5y) | 375.02 - 510.64 | 452.23 | 14.7% |
| DCF (EBITDA 10y) | 353.39 - 556.40 | 455.75 | 15.6% |
| Fair Value | 175.94 - 175.94 | 175.94 | -55.37% |
| P/E | 306.95 - 432.43 | 367.23 | -6.8% |
| EV/EBITDA | 318.89 - 387.54 | 348.23 | -11.7% |
| EPV | 45.95 - 55.89 | 50.92 | -87.1% |
| DDM - Stable | 33.48 - 72.62 | 53.05 | -86.5% |
| DDM - Multi | 70.17 - 118.48 | 88.17 | -77.6% |
| Market Cap (mil) | 2,881,515.20 |
| Beta | 1.69 |
| Outstanding shares (mil) | 7,309.78 |
| Enterprise Value (mil) | 2,786,676.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.12% |
| Cost of Debt | 87.79% |
| WACC | 16.13% |