As of 2025-09-04, the Intrinsic Value of Blue Dart Express Ltd (BLUEDART.NS) is 2,984.58 INR. This BLUEDART.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,754.00 INR, the upside of Blue Dart Express Ltd is -48.10%.
The range of the Intrinsic Value is 2,036.29 - 5,336.44 INR
Based on its market price of 5,754.00 INR and our intrinsic valuation, Blue Dart Express Ltd (BLUEDART.NS) is overvalued by 48.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,036.29 - 5,336.44 | 2,984.58 | -48.1% |
| DCF (Growth 10y) | 2,867.30 - 7,416.34 | 4,184.80 | -27.3% |
| DCF (EBITDA 5y) | 4,348.39 - 7,384.32 | 6,074.41 | 5.6% |
| DCF (EBITDA 10y) | 4,653.12 - 9,216.46 | 6,873.87 | 19.5% |
| Fair Value | 2,659.30 - 2,659.30 | 2,659.30 | -53.78% |
| P/E | 1,895.54 - 3,390.64 | 2,476.14 | -57.0% |
| EV/EBITDA | 3,220.60 - 5,434.96 | 4,442.89 | -22.8% |
| EPV | 2,051.41 - 3,437.75 | 2,744.58 | -52.3% |
| DDM - Stable | 526.13 - 1,646.96 | 1,086.54 | -81.1% |
| DDM - Multi | 1,600.28 - 4,111.16 | 2,328.39 | -59.5% |
| Market Cap (mil) | 136,542.42 |
| Beta | 0.87 |
| Outstanding shares (mil) | 23.73 |
| Enterprise Value (mil) | 144,939.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.98% |
| Cost of Debt | 7.15% |
| WACC | 13.33% |