As of 2025-05-20, the Intrinsic Value of Bharat Petroleum Corporation Ltd (BPCL.NS) is 415.83 INR. This BPCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 317.20 INR, the upside of Bharat Petroleum Corporation Ltd is 31.10%.
The range of the Intrinsic Value is 327.07 - 560.80 INR
Based on its market price of 317.20 INR and our intrinsic valuation, Bharat Petroleum Corporation Ltd (BPCL.NS) is undervalued by 31.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 327.07 - 560.80 | 415.83 | 31.1% |
| DCF (Growth 10y) | 363.61 - 580.63 | 447.29 | 41.0% |
| DCF (EBITDA 5y) | 502.35 - 732.45 | 606.01 | 91.1% |
| DCF (EBITDA 10y) | 465.47 - 695.22 | 565.98 | 78.4% |
| Fair Value | 791.42 - 791.42 | 791.42 | 149.50% |
| P/E | 328.15 - 807.25 | 485.84 | 53.2% |
| EV/EBITDA | 340.99 - 518.92 | 407.51 | 28.5% |
| EPV | 173.24 - 257.38 | 215.31 | -32.1% |
| DDM - Stable | 129.11 - 245.65 | 187.38 | -40.9% |
| DDM - Multi | 290.55 - 405.78 | 337.22 | 6.3% |
| Market Cap (mil) | 1,376,175.40 |
| Beta | 1.07 |
| Outstanding shares (mil) | 4,338.51 |
| Enterprise Value (mil) | 1,861,020.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.38% |
| Cost of Debt | 6.02% |
| WACC | 13.04% |