As of 2025-07-16, the Intrinsic Value of Ganesh Benzoplast Ltd (500153.BO) is 71.29 INR. This 500153.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.38 INR, the upside of Ganesh Benzoplast Ltd is -25.30%.
The range of the Intrinsic Value is 60.88 - 86.55 INR
Based on its market price of 95.38 INR and our intrinsic valuation, Ganesh Benzoplast Ltd (500153.BO) is overvalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.88 - 86.55 | 71.29 | -25.3% |
| DCF (Growth 10y) | 78.09 - 108.87 | 90.72 | -4.9% |
| DCF (EBITDA 5y) | 111.99 - 197.73 | 151.83 | 59.2% |
| DCF (EBITDA 10y) | 111.08 - 192.07 | 146.85 | 54.0% |
| Fair Value | 16.85 - 16.85 | 16.85 | -82.34% |
| P/E | 62.10 - 134.35 | 95.11 | -0.3% |
| EV/EBITDA | 107.88 - 191.85 | 134.52 | 41.0% |
| EPV | 44.56 - 55.63 | 50.10 | -47.5% |
| DDM - Stable | 11.27 - 21.39 | 16.33 | -82.9% |
| DDM - Multi | 42.01 - 63.82 | 50.80 | -46.7% |
| Market Cap (mil) | 5,947.84 |
| Beta | |
| Outstanding shares (mil) | 62.36 |
| Enterprise Value (mil) | 6,171.56 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.17% |
| Cost of Debt | 9.83% |
| WACC | 15.56% |