As of 2025-08-02, the Intrinsic Value of BF Investment Ltd (BFINVEST.NS) is 293.59 INR. This BFINVEST.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 474.90 INR, the upside of BF Investment Ltd is -38.20%.
The range of the Intrinsic Value is 183.07 - 466.33 INR
Based on its market price of 474.90 INR and our intrinsic valuation, BF Investment Ltd (BFINVEST.NS) is overvalued by 38.20%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (276.00) - (74.48) | (124.47) | -126.2% |
DCF (Growth 10y) | (114.85) - (385.03) | (182.39) | -138.4% |
DCF (EBITDA 5y) | 183.07 - 466.33 | 293.59 | -38.2% |
DCF (EBITDA 10y) | 156.39 - 530.16 | 293.79 | -38.1% |
Fair Value | 1,283.55 - 1,283.55 | 1,283.55 | 170.28% |
P/E | 907.58 - 1,386.74 | 1,152.23 | 142.6% |
EV/EBITDA | 179.02 - 416.18 | 295.13 | -37.9% |
EPV | 108.44 - 142.21 | 125.33 | -73.6% |
DDM - Stable | 266.07 - 804.26 | 535.17 | 12.7% |
DDM - Multi | 377.38 - 991.03 | 558.68 | 17.6% |
Market Cap (mil) | 17,889.48 |
Beta | 1.62 |
Outstanding shares (mil) | 37.67 |
Enterprise Value (mil) | 16,628.92 |
Market risk premium | 8.31% |
Cost of Equity | 15.06% |
Cost of Debt | 5.00% |
WACC | 9.41% |