As of 2025-07-01, the Intrinsic Value of B L Kashyap and Sons Ltd (BLKASHYAP.NS) is 53.48 INR. This BLKASHYAP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.28 INR, the upside of B L Kashyap and Sons Ltd is -19.30%.
The range of the Intrinsic Value is 40.21 - 75.65 INR
Based on its market price of 66.28 INR and our intrinsic valuation, B L Kashyap and Sons Ltd (BLKASHYAP.NS) is overvalued by 19.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.21 - 75.65 | 53.48 | -19.3% |
| DCF (Growth 10y) | 47.20 - 82.49 | 60.64 | -8.5% |
| DCF (EBITDA 5y) | 52.42 - 65.84 | 58.60 | -11.6% |
| DCF (EBITDA 10y) | 55.25 - 76.76 | 64.94 | -2.0% |
| Fair Value | 30.47 - 30.47 | 30.47 | -54.02% |
| P/E | 24.35 - 60.67 | 40.37 | -39.1% |
| EV/EBITDA | 12.59 - 52.17 | 26.90 | -59.4% |
| EPV | 4.45 - 9.76 | 7.10 | -89.3% |
| DDM - Stable | 5.06 - 11.15 | 8.10 | -87.8% |
| DDM - Multi | 24.99 - 45.92 | 32.66 | -50.7% |
| Market Cap (mil) | 14,942.16 |
| Beta | 1.50 |
| Outstanding shares (mil) | 225.44 |
| Enterprise Value (mil) | 17,756.39 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.35% |
| Cost of Debt | 12.89% |
| WACC | 15.01% |