As of 2025-06-14, the Intrinsic Value of Burger King India Ltd (BURGERKING.NS) is 43.55 INR. This BURGERKING.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 97.30 INR, the upside of Burger King India Ltd is -55.20%.
The range of the Intrinsic Value is (0.25) - 100.91 INR
Based on its market price of 97.30 INR and our intrinsic valuation, Burger King India Ltd (BURGERKING.NS) is overvalued by 55.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (132.34) - (86.17) | (103.09) | -206.0% |
| DCF (Growth 10y) | (136.55) - (215.69) | (165.74) | -270.3% |
| DCF (EBITDA 5y) | (24.86) - (9.84) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.25) - 100.91 | 43.55 | -55.2% |
| Fair Value | -24.35 - -24.35 | -24.35 | -125.03% |
| P/E | (66.66) - (66.00) | (68.48) | -170.4% |
| EV/EBITDA | 44.21 - 101.83 | 76.15 | -21.7% |
| EPV | (11.44) - (10.62) | (11.03) | -111.3% |
| DDM - Stable | (15.75) - (34.20) | (24.97) | -125.7% |
| DDM - Multi | (71.03) - (120.85) | (89.56) | -192.0% |
| Market Cap (mil) | 37,388.21 |
| Beta | 1.05 |
| Outstanding shares (mil) | 384.26 |
| Enterprise Value (mil) | 43,175.82 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.73% |
| Cost of Debt | 6.96% |
| WACC | 12.50% |