As of 2025-10-31, the Intrinsic Value of Bombay Dyeing and Mfg Co Ltd (BOMDYEING.NS) is 137.54 INR. This BOMDYEING.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.81 INR, the upside of Bombay Dyeing and Mfg Co Ltd is -17.50%.
The range of the Intrinsic Value is 115.59 - 173.52 INR
Based on its market price of 166.81 INR and our intrinsic valuation, Bombay Dyeing and Mfg Co Ltd (BOMDYEING.NS) is overvalued by 17.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.59 - 173.52 | 137.54 | -17.5% |
| DCF (Growth 10y) | 117.78 - 166.94 | 136.81 | -18.0% |
| DCF (EBITDA 5y) | 165.77 - 211.39 | 184.86 | 10.8% |
| DCF (EBITDA 10y) | 141.23 - 187.26 | 160.70 | -3.7% |
| Fair Value | 591.23 - 591.23 | 591.23 | 254.43% |
| P/E | 292.79 - 611.10 | 435.28 | 160.9% |
| EV/EBITDA | 47.52 - 163.56 | 104.55 | -37.3% |
| EPV | 19.99 - 24.55 | 22.27 | -86.6% |
| DDM - Stable | 107.77 - 227.64 | 167.71 | 0.5% |
| DDM - Multi | 86.27 - 145.38 | 108.59 | -34.9% |
| Market Cap (mil) | 34,451.27 |
| Beta | 2.21 |
| Outstanding shares (mil) | 206.53 |
| Enterprise Value (mil) | 33,493.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.86% |
| Cost of Debt | 82.09% |
| WACC | 15.90% |