As of 2025-05-14, the Intrinsic Value of Bhansali Engg Polymers Ltd (BEPL.NS) is 74.74 INR. This BEPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.81 INR, the upside of Bhansali Engg Polymers Ltd is -31.90%.
The range of the Intrinsic Value is 67.09 - 86.03 INR
Based on its market price of 109.81 INR and our intrinsic valuation, Bhansali Engg Polymers Ltd (BEPL.NS) is overvalued by 31.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.09 - 86.03 | 74.74 | -31.9% |
| DCF (Growth 10y) | 71.59 - 88.59 | 78.54 | -28.5% |
| DCF (EBITDA 5y) | 108.42 - 137.31 | 126.82 | 15.5% |
| DCF (EBITDA 10y) | 96.09 - 121.59 | 110.85 | 0.9% |
| Fair Value | 181.77 - 181.77 | 181.77 | 65.53% |
| P/E | 123.23 - 160.98 | 134.38 | 22.4% |
| EV/EBITDA | 106.47 - 175.32 | 138.82 | 26.4% |
| EPV | 81.66 - 92.99 | 87.32 | -20.5% |
| DDM - Stable | 22.94 - 40.69 | 31.81 | -71.0% |
| DDM - Multi | 30.48 - 40.13 | 34.55 | -68.5% |
| Market Cap (mil) | 27,327.32 |
| Beta | 1.79 |
| Outstanding shares (mil) | 248.86 |
| Enterprise Value (mil) | 22,727.07 |
| Market risk premium | 8.31% |
| Cost of Equity | 21.14% |
| Cost of Debt | 5.00% |
| WACC | 12.42% |