What is the intrinsic value of BSE.NS?

As of 2025-05-17, the Intrinsic Value of BSE Ltd (BSE.NS) is 1,785.29 INR. This BSE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,279.00 INR, the upside of BSE Ltd is -75.50%.

The range of the Intrinsic Value is 1,503.95 - 2,287.28 INR

Is BSE.NS undervalued or overvalued?

Based on its market price of 7,279.00 INR and our intrinsic valuation, BSE Ltd (BSE.NS) is overvalued by 75.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,503.95 - 2,287.28	1,785.29	-75.5%
DCF (Growth 10y)	1,994.64 - 3,172.18	2,420.33	-66.7%
DCF (EBITDA 5y)	1,958.96 - 3,496.67	2,428.77	-66.6%
DCF (EBITDA 10y)	2,418.81 - 4,533.63	3,078.19	-57.7%
Fair Value	2,448.46 - 2,448.46	2,448.46	-66.36%
P/E	2,978.37 - 3,695.13	3,406.40	-53.2%
EV/EBITDA	1,502.36 - 3,783.56	2,276.34	-68.7%
EPV	694.24 - 796.36	745.30	-89.8%
DDM - Stable	482.25 - 1,112.22	797.23	-89.0%
DDM - Multi	869.14 - 1,602.55	1,131.33	-84.5%