As of 2026-06-21, the Intrinsic Value of BEML Ltd (BEML.NS) is 238.55 INR. This BEML.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1,808.30 INR, the upside of BEML Ltd is -86.80%.
The range of the Intrinsic Value is 115.64 - 478.88 INR
Based on its market price of 1,808.30 INR and our intrinsic valuation, BEML Ltd (BEML.NS) is overvalued by 86.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (60.08) - 77.17 | (13.91) | -100.8% |
| DCF (Growth 10y) | 115.64 - 478.88 | 238.55 | -86.8% |
| DCF (EBITDA 5y) | 1,270.44 - 2,511.11 | 1,672.05 | -7.5% |
| DCF (EBITDA 10y) | 1,078.67 - 2,664.15 | 1,595.62 | -11.8% |
| Fair Value | 424.30 - 424.30 | 424.30 | -76.54% |
| P/E | 407.33 - 740.82 | 563.27 | -68.9% |
| EV/EBITDA | 629.37 - 1,405.60 | 917.84 | -49.2% |
| EPV | 288.21 - 423.95 | 356.08 | -80.3% |
| DDM - Stable | 74.02 - 179.01 | 126.51 | -93.0% |
| DDM - Multi | 450.84 - 838.42 | 585.81 | -67.6% |
| Market Cap (mil) | 150,613.31 |
| Beta | 1.48 |
| Outstanding shares (mil) | 83.29 |
| Enterprise Value (mil) | 153,634.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.29% |
| Cost of Debt | 16.84% |
| WACC | 16.22% |