What is the intrinsic value of BOMDYEING.NS?

As of 2025-07-16, the Intrinsic Value of Bombay Dyeing and Mfg Co Ltd (BOMDYEING.NS) is 230.76 INR. This BOMDYEING.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.86 INR, the upside of Bombay Dyeing and Mfg Co Ltd is 36.70%.

The range of the Intrinsic Value is 198.10 - 280.53 INR

Is BOMDYEING.NS undervalued or overvalued?

Based on its market price of 168.86 INR and our intrinsic valuation, Bombay Dyeing and Mfg Co Ltd (BOMDYEING.NS) is undervalued by 36.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	198.10 - 280.53	230.76	36.7%
DCF (Growth 10y)	203.14 - 272.31	231.05	36.8%
DCF (EBITDA 5y)	247.53 - 306.78	280.57	66.2%
DCF (EBITDA 10y)	228.78 - 287.11	258.39	53.0%
Fair Value	593.33 - 593.33	593.33	251.37%
P/E	368.61 - 635.10	478.35	183.3%
EV/EBITDA	195.14 - 354.89	271.09	60.5%
EPV	55.09 - 65.73	60.41	-64.2%
DDM - Stable	120.14 - 235.38	177.76	5.3%
DDM - Multi	118.86 - 183.03	144.29	-14.6%