As of 2025-05-31, the Intrinsic Value of Borosil Renewables Ltd (BORORENEW.NS) is 275.85 INR. This BORORENEW.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 541.80 INR, the upside of Borosil Renewables Ltd is -49.10%.
The range of the Intrinsic Value is 198.52 - 382.27 INR
Based on its market price of 541.80 INR and our intrinsic valuation, Borosil Renewables Ltd (BORORENEW.NS) is overvalued by 49.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (80.18) - (63.93) | (69.95) | -112.9% |
| DCF (Growth 10y) | (33.42) - (17.14) | (27.65) | -105.1% |
| DCF (EBITDA 5y) | 198.52 - 382.27 | 275.85 | -49.1% |
| DCF (EBITDA 10y) | 197.28 - 464.42 | 304.11 | -43.9% |
| Fair Value | -184.08 - -184.08 | -184.08 | -133.98% |
| P/E | (87.18) - (106.18) | (89.46) | -116.5% |
| EV/EBITDA | 11.89 - 176.69 | 83.05 | -84.7% |
| EPV | (43.49) - (46.22) | (44.86) | -108.3% |
| DDM - Stable | (31.70) - (68.82) | (50.26) | -109.3% |
| DDM - Multi | 28.63 - 50.08 | 36.60 | -93.2% |
| Market Cap (mil) | 71,772.24 |
| Beta | 1.19 |
| Outstanding shares (mil) | 132.47 |
| Enterprise Value (mil) | 76,371.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.94% |
| Cost of Debt | 7.83% |
| WACC | 16.09% |