As of 2025-05-04, the Intrinsic Value of Birla Corporation Ltd (BIRLACORPN.NS) is 621.61 INR. This BIRLACORPN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,073.10 INR, the upside of Birla Corporation Ltd is -42.10%.
The range of the Intrinsic Value is 423.76 - 949.82 INR
Based on its market price of 1,073.10 INR and our intrinsic valuation, Birla Corporation Ltd (BIRLACORPN.NS) is overvalued by 42.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 423.76 - 949.82 | 621.61 | -42.1% |
| DCF (Growth 10y) | 693.26 - 1,328.54 | 934.89 | -12.9% |
| DCF (EBITDA 5y) | 1,885.33 - 3,013.19 | 2,399.84 | 123.6% |
| DCF (EBITDA 10y) | 1,749.66 - 3,033.02 | 2,311.33 | 115.4% |
| Fair Value | 753.02 - 753.02 | 753.02 | -29.83% |
| P/E | 1,177.12 - 1,529.91 | 1,348.61 | 25.7% |
| EV/EBITDA | 1,331.21 - 2,002.60 | 1,613.98 | 50.4% |
| EPV | 6.55 - 134.32 | 70.43 | -93.4% |
| DDM - Stable | 128.35 - 249.66 | 189.01 | -82.4% |
| DDM - Multi | 482.22 - 714.90 | 575.01 | -46.4% |
| Market Cap (mil) | 82,639.43 |
| Beta | 0.92 |
| Outstanding shares (mil) | 77.01 |
| Enterprise Value (mil) | 119,401.23 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.14% |
| Cost of Debt | 9.99% |
| WACC | 14.09% |