As of 2026-04-04, the Intrinsic Value of Bf Utilities Limitd (BFUTILITIE.NS) is 854.32 INR. This BFUTILITIE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 401.30 INR, the upside of Bf Utilities Limitd is 112.90%.
The range of the Intrinsic Value is 736.18 - 1,014.72 INR
Based on its market price of 401.30 INR and our intrinsic valuation, Bf Utilities Limitd (BFUTILITIE.NS) is undervalued by 112.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 736.18 - 1,014.72 | 854.32 | 112.9% |
| DCF (Growth 10y) | 839.43 - 1,135.84 | 966.03 | 140.7% |
| DCF (EBITDA 5y) | 980.84 - 1,332.58 | 1,173.79 | 192.5% |
| DCF (EBITDA 10y) | 972.48 - 1,338.42 | 1,153.83 | 187.5% |
| Fair Value | 1,050.06 - 1,050.06 | 1,050.06 | 161.66% |
| P/E | 408.26 - 1,800.80 | 867.94 | 116.3% |
| EV/EBITDA | 1,056.27 - 1,594.51 | 1,375.52 | 242.8% |
| EPV | 543.74 - 725.96 | 634.85 | 58.2% |
| DDM - Stable | 128.06 - 219.90 | 173.98 | -56.6% |
| DDM - Multi | 346.83 - 484.50 | 405.38 | 1.0% |
| Market Cap (mil) | 15,116.97 |
| Beta | 1.41 |
| Outstanding shares (mil) | 37.67 |
| Enterprise Value (mil) | 20,842.33 |
| Market risk premium | 8.31% |
| Cost of Equity | 20.58% |
| Cost of Debt | 9.28% |
| WACC | 15.74% |