As of 2025-09-08, the Intrinsic Value of Bharat Wire Ropes Ltd (BHARATWIRE.NS) is 100.51 INR. This BHARATWIRE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.87 INR, the upside of Bharat Wire Ropes Ltd is -41.50%.
The range of the Intrinsic Value is 82.63 - 128.56 INR
Based on its market price of 171.87 INR and our intrinsic valuation, Bharat Wire Ropes Ltd (BHARATWIRE.NS) is overvalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.63 - 128.56 | 100.51 | -41.5% |
| DCF (Growth 10y) | 93.13 - 138.23 | 110.95 | -35.4% |
| DCF (EBITDA 5y) | 126.45 - 155.19 | 140.33 | -18.4% |
| DCF (EBITDA 10y) | 119.55 - 156.07 | 136.48 | -20.6% |
| Fair Value | 264.07 - 264.07 | 264.07 | 53.65% |
| P/E | 94.01 - 160.77 | 138.82 | -19.2% |
| EV/EBITDA | 109.61 - 164.46 | 137.06 | -20.3% |
| EPV | 113.98 - 148.96 | 131.47 | -23.5% |
| DDM - Stable | 49.06 - 99.04 | 74.05 | -56.9% |
| DDM - Multi | 50.94 - 83.05 | 63.41 | -63.1% |
| Market Cap (mil) | 11,786.84 |
| Beta | 1.91 |
| Outstanding shares (mil) | 68.58 |
| Enterprise Value (mil) | 13,003.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.34% |
| Cost of Debt | 8.08% |
| WACC | 13.50% |