As of 2025-07-06, the Intrinsic Value of Bhartiya International Ltd (BIL.NS) is 542.56 INR. This BIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 729.95 INR, the upside of Bhartiya International Ltd is -25.70%.
The range of the Intrinsic Value is 363.01 - 851.13 INR
Based on its market price of 729.95 INR and our intrinsic valuation, Bhartiya International Ltd (BIL.NS) is overvalued by 25.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 363.01 - 851.13 | 542.56 | -25.7% |
| DCF (Growth 10y) | 652.42 - 1,299.13 | 892.40 | 22.3% |
| DCF (EBITDA 5y) | 1,217.64 - 2,107.40 | 1,475.05 | 102.1% |
| DCF (EBITDA 10y) | 1,514.67 - 2,735.51 | 1,894.73 | 159.6% |
| Fair Value | 301.71 - 301.71 | 301.71 | -58.67% |
| P/E | 384.98 - 562.42 | 504.10 | -30.9% |
| EV/EBITDA | 549.46 - 970.46 | 625.09 | -14.4% |
| EPV | 323.86 - 472.48 | 398.17 | -45.5% |
| DDM - Stable | 57.06 - 114.23 | 85.64 | -88.3% |
| DDM - Multi | 345.10 - 555.57 | 427.34 | -41.5% |
| Market Cap (mil) | 9,474.75 |
| Beta | 0.63 |
| Outstanding shares (mil) | 12.98 |
| Enterprise Value (mil) | 13,497.65 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.16% |
| Cost of Debt | 9.77% |
| WACC | 12.83% |