As of 2025-05-20, the Intrinsic Value of Bharat Heavy Electricals Ltd (BHEL.NS) is 15.29 INR. This BHEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 243.78 INR, the upside of Bharat Heavy Electricals Ltd is -93.70%.
The range of the Intrinsic Value is 4.35 - 37.27 INR
Based on its market price of 243.78 INR and our intrinsic valuation, Bharat Heavy Electricals Ltd (BHEL.NS) is overvalued by 93.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.35 - 37.27 | 15.29 | -93.7% |
| DCF (Growth 10y) | 67.04 - 181.30 | 105.04 | -56.9% |
| DCF (EBITDA 5y) | 442.11 - 644.30 | 524.95 | 115.3% |
| DCF (EBITDA 10y) | 428.17 - 810.77 | 579.31 | 137.6% |
| Fair Value | 7.45 - 7.45 | 7.45 | -96.94% |
| P/E | 60.52 - 174.38 | 107.39 | -55.9% |
| EV/EBITDA | 136.27 - 180.84 | 159.30 | -34.7% |
| EPV | (16.67) - (19.12) | (17.89) | -107.3% |
| DDM - Stable | 5.67 - 14.21 | 9.94 | -95.9% |
| DDM - Multi | 75.48 - 153.64 | 101.91 | -58.2% |
| Market Cap (mil) | 848,856.56 |
| Beta | 1.66 |
| Outstanding shares (mil) | 3,482.06 |
| Enterprise Value (mil) | 889,085.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.91% |
| Cost of Debt | 8.60% |
| WACC | 16.92% |