As of 2025-05-05, the Intrinsic Value of Berger Paints India Ltd (BERGEPAINT.NS) is 164.12 INR. This BERGEPAINT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 543.60 INR, the upside of Berger Paints India Ltd is -69.80%.
The range of the Intrinsic Value is 141.17 - 197.72 INR
Based on its market price of 543.60 INR and our intrinsic valuation, Berger Paints India Ltd (BERGEPAINT.NS) is overvalued by 69.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 141.17 - 197.72 | 164.12 | -69.8% |
| DCF (Growth 10y) | 173.47 - 233.54 | 198.12 | -63.6% |
| DCF (EBITDA 5y) | 273.84 - 406.78 | 299.17 | -45.0% |
| DCF (EBITDA 10y) | 269.93 - 399.98 | 300.58 | -44.7% |
| Fair Value | 190.30 - 190.30 | 190.30 | -64.99% |
| P/E | 150.44 - 214.26 | 189.63 | -65.1% |
| EV/EBITDA | 187.41 - 304.62 | 238.25 | -56.2% |
| EPV | 50.50 - 58.64 | 54.57 | -90.0% |
| DDM - Stable | 52.94 - 99.51 | 76.22 | -86.0% |
| DDM - Multi | 116.37 - 164.19 | 135.84 | -75.0% |
| Market Cap (mil) | 633,777.80 |
| Beta | 0.76 |
| Outstanding shares (mil) | 1,165.89 |
| Enterprise Value (mil) | 637,175.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.89% |
| Cost of Debt | 5.73% |
| WACC | 14.77% |