As of 2025-07-04, the Intrinsic Value of Ion Exchange (India) Ltd (500214.BO) is 97.70 INR. This 500214.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 544.30 INR, the upside of Ion Exchange (India) Ltd is -82.00%.
The range of the Intrinsic Value is 86.44 - 115.41 INR
Based on its market price of 544.30 INR and our intrinsic valuation, Ion Exchange (India) Ltd (500214.BO) is overvalued by 82.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.44 - 115.41 | 97.70 | -82.0% |
| DCF (Growth 10y) | 95.98 - 125.68 | 107.68 | -80.2% |
| DCF (EBITDA 5y) | 183.08 - 347.26 | 257.76 | -52.6% |
| DCF (EBITDA 10y) | 159.53 - 300.17 | 220.25 | -59.5% |
| Fair Value | 523.41 - 523.41 | 523.41 | -3.84% |
| P/E | 149.84 - 417.24 | 219.31 | -59.7% |
| EV/EBITDA | 201.61 - 484.46 | 311.15 | -42.8% |
| EPV | 68.90 - 78.68 | 73.79 | -86.4% |
| DDM - Stable | 49.68 - 100.32 | 75.00 | -86.2% |
| DDM - Multi | 53.76 - 83.63 | 65.39 | -88.0% |
| Market Cap (mil) | 81,126.28 |
| Beta | 0.97 |
| Outstanding shares (mil) | 149.05 |
| Enterprise Value (mil) | 77,137.59 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.02% |
| Cost of Debt | 10.33% |
| WACC | 14.83% |