As of 2025-05-15, the Intrinsic Value of Bf Utilities Limitd (BFUTILITIE.NS) is 948.35 INR. This BFUTILITIE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 750.45 INR, the upside of Bf Utilities Limitd is 26.40%.
The range of the Intrinsic Value is 723.34 - 1,338.42 INR
Based on its market price of 750.45 INR and our intrinsic valuation, Bf Utilities Limitd (BFUTILITIE.NS) is undervalued by 26.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 723.34 - 1,338.42 | 948.35 | 26.4% |
| DCF (Growth 10y) | 976.01 - 1,732.56 | 1,255.79 | 67.3% |
| DCF (EBITDA 5y) | 928.79 - 1,582.10 | 1,083.96 | 44.4% |
| DCF (EBITDA 10y) | 1,108.40 - 1,907.24 | 1,340.49 | 78.6% |
| Fair Value | 1,000.62 - 1,000.62 | 1,000.62 | 33.34% |
| P/E | 832.51 - 1,932.89 | 1,375.33 | 83.3% |
| EV/EBITDA | 671.50 - 1,378.66 | 927.21 | 23.6% |
| EPV | 349.52 - 573.25 | 461.38 | -38.5% |
| DDM - Stable | 153.20 - 330.48 | 241.84 | -67.8% |
| DDM - Multi | 402.92 - 713.66 | 518.40 | -30.9% |
| Market Cap (mil) | 28,269.45 |
| Beta | 1.15 |
| Outstanding shares (mil) | 37.67 |
| Enterprise Value (mil) | 37,358.89 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.59% |
| Cost of Debt | 9.71% |
| WACC | 13.85% |