As of 2025-07-06, the Intrinsic Value of Diamines and Chemicals Ltd (500120.BO) is 526.67 INR. This 500120.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 430.00 INR, the upside of Diamines and Chemicals Ltd is 22.50%.
The range of the Intrinsic Value is 448.67 - 648.11 INR
Based on its market price of 430.00 INR and our intrinsic valuation, Diamines and Chemicals Ltd (500120.BO) is undervalued by 22.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 448.67 - 648.11 | 526.67 | 22.5% |
| DCF (Growth 10y) | 572.89 - 810.04 | 666.62 | 55.0% |
| DCF (EBITDA 5y) | 931.61 - 1,121.01 | 1,034.06 | 140.5% |
| DCF (EBITDA 10y) | 910.93 - 1,157.50 | 1,034.88 | 140.7% |
| Fair Value | 968.48 - 968.48 | 968.48 | 125.23% |
| P/E | 683.71 - 951.74 | 755.83 | 75.8% |
| EV/EBITDA | 531.31 - 910.35 | 690.64 | 60.6% |
| EPV | 128.98 - 148.74 | 138.86 | -67.7% |
| DDM - Stable | 129.42 - 247.19 | 188.31 | -56.2% |
| DDM - Multi | 221.20 - 330.63 | 265.22 | -38.3% |
| Market Cap (mil) | 4,205.40 |
| Beta | 1.12 |
| Outstanding shares (mil) | 9.78 |
| Enterprise Value (mil) | 3,935.51 |
| Market risk premium | 8.83% |
| Cost of Equity | 21.03% |
| Cost of Debt | 7.95% |
| WACC | 13.47% |