As of 2025-09-09, the Intrinsic Value of 20 Microns Ltd (20MICRONS.NS) is 132.62 INR. This 20MICRONS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 227.53 INR, the upside of 20 Microns Ltd is -41.70%.
The range of the Intrinsic Value is 112.53 - 162.39 INR
Based on its market price of 227.53 INR and our intrinsic valuation, 20 Microns Ltd (20MICRONS.NS) is overvalued by 41.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.53 - 162.39 | 132.62 | -41.7% |
| DCF (Growth 10y) | 136.39 - 193.49 | 159.69 | -29.8% |
| DCF (EBITDA 5y) | 232.81 - 320.57 | 264.80 | 16.4% |
| DCF (EBITDA 10y) | 202.34 - 295.10 | 238.05 | 4.6% |
| Fair Value | 396.08 - 396.08 | 396.08 | 74.08% |
| P/E | 227.82 - 389.21 | 293.40 | 29.0% |
| EV/EBITDA | 233.24 - 297.08 | 251.57 | 10.6% |
| EPV | 154.23 - 199.83 | 177.03 | -22.2% |
| DDM - Stable | 62.49 - 112.63 | 87.56 | -61.5% |
| DDM - Multi | 67.03 - 97.53 | 79.70 | -65.0% |
| Market Cap (mil) | 8,029.53 |
| Beta | 1.45 |
| Outstanding shares (mil) | 35.29 |
| Enterprise Value (mil) | 8,640.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.96% |
| Cost of Debt | 11.98% |
| WACC | 17.25% |