As of 2025-06-05, the Intrinsic Value of Bombay Super Hybrid Seeds Ltd (BSHSL.NS) is 76.56 INR. This BSHSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.72 INR, the upside of Bombay Super Hybrid Seeds Ltd is -44.00%.
The range of the Intrinsic Value is 54.13 - 130.61 INR
Based on its market price of 136.72 INR and our intrinsic valuation, Bombay Super Hybrid Seeds Ltd (BSHSL.NS) is overvalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.13 - 130.61 | 76.56 | -44.0% |
| DCF (Growth 10y) | 75.96 - 179.89 | 106.71 | -21.9% |
| DCF (EBITDA 5y) | 57.46 - 89.45 | 66.87 | -51.1% |
| DCF (EBITDA 10y) | 79.55 - 134.41 | 97.65 | -28.6% |
| Fair Value | 60.32 - 60.32 | 60.32 | -55.88% |
| P/E | 27.99 - 81.01 | 49.51 | -63.8% |
| EV/EBITDA | 20.94 - 42.98 | 31.17 | -77.2% |
| EPV | 11.07 - 18.46 | 14.76 | -89.2% |
| DDM - Stable | 13.77 - 42.93 | 28.35 | -79.3% |
| DDM - Multi | 43.01 - 109.06 | 62.25 | -54.5% |
| Market Cap (mil) | 14,347.40 |
| Beta | 1.32 |
| Outstanding shares (mil) | 104.94 |
| Enterprise Value (mil) | 14,719.78 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.66% |
| Cost of Debt | 8.31% |
| WACC | 12.50% |