BHAGYAPROP.NS
Bhagyanagar Properties Ltd
Price:  
42.00 
INR
Volume:  
23,535.00
India | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BHAGYAPROP.NS Intrinsic Value

-49.80 %
Upside

What is the intrinsic value of BHAGYAPROP.NS?

As of 2025-07-13, the Intrinsic Value of Bhagyanagar Properties Ltd (BHAGYAPROP.NS) is 21.08 INR. This BHAGYAPROP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.00 INR, the upside of Bhagyanagar Properties Ltd is -49.80%.

The range of the Intrinsic Value is 15.79 - 32.05 INR

Is BHAGYAPROP.NS undervalued or overvalued?

Based on its market price of 42.00 INR and our intrinsic valuation, Bhagyanagar Properties Ltd (BHAGYAPROP.NS) is overvalued by 49.80%.

42.00 INR
Stock Price
21.08 INR
Intrinsic Value
Intrinsic Value Details

BHAGYAPROP.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.79 - 32.05 21.08 -49.8%
DCF (Growth 10y) 30.87 - 66.92 42.59 1.4%
DCF (EBITDA 5y) 75.57 - 106.17 88.35 110.4%
DCF (EBITDA 10y) 93.97 - 159.66 120.64 187.2%
Fair Value 48.76 - 48.76 48.76 16.09%
P/E 29.72 - 55.74 40.89 -2.6%
EV/EBITDA 36.93 - 76.68 45.98 9.5%
EPV 4.05 - 6.24 5.14 -87.8%
DDM - Stable 8.76 - 23.03 15.89 -62.2%
DDM - Multi 14.25 - 31.17 19.78 -52.9%

BHAGYAPROP.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,343.79
Beta 0.54
Outstanding shares (mil) 32.00
Enterprise Value (mil) 1,366.54
Market risk premium 8.31%
Cost of Equity 15.11%
Cost of Debt 5.00%
WACC 13.66%