As of 2025-08-21, the Intrinsic Value of BPL Ltd (BPL.NS) is 110.94 INR. This BPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.67 INR, the upside of BPL Ltd is 39.20%.
The range of the Intrinsic Value is 87.27 - 155.09 INR
Based on its market price of 79.67 INR and our intrinsic valuation, BPL Ltd (BPL.NS) is undervalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.27 - 155.09 | 110.94 | 39.2% |
| DCF (Growth 10y) | 99.86 - 171.42 | 125.21 | 57.2% |
| DCF (EBITDA 5y) | 138.85 - 197.60 | 167.37 | 110.1% |
| DCF (EBITDA 10y) | 133.21 - 205.07 | 165.54 | 107.8% |
| Fair Value | 0.10 - 0.10 | 0.10 | -99.88% |
| P/E | 0.36 - 127.41 | 60.66 | -23.9% |
| EV/EBITDA | 112.58 - 185.03 | 141.75 | 77.9% |
| EPV | 12.90 - 19.69 | 16.29 | -79.6% |
| DDM - Stable | 0.09 - 0.21 | 0.15 | -99.8% |
| DDM - Multi | 50.43 - 99.19 | 67.47 | -15.3% |
| Market Cap (mil) | 3,902.24 |
| Beta | 1.44 |
| Outstanding shares (mil) | 48.98 |
| Enterprise Value (mil) | 4,137.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.10% |
| Cost of Debt | 8.43% |
| WACC | 14.36% |