As of 2025-08-04, the Intrinsic Value of Industrial and Prudential Investment Co Ltd (501298.BO) is 460.67 INR. This 501298.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,700.00 INR, the upside of Industrial and Prudential Investment Co Ltd is -93.10%.
The range of the Intrinsic Value is 368.21 - 635.28 INR
Based on its market price of 6,700.00 INR and our intrinsic valuation, Industrial and Prudential Investment Co Ltd (501298.BO) is overvalued by 93.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 368.21 - 635.28 | 460.67 | -93.1% |
| DCF (Growth 10y) | 393.38 - 638.37 | 479.25 | -92.8% |
| DCF (EBITDA 5y) | 432.79 - 1,018.90 | 707.47 | -89.4% |
| DCF (EBITDA 10y) | 439.18 - 940.61 | 663.68 | -90.1% |
| Fair Value | 7,130.02 - 7,130.02 | 7,130.02 | 6.42% |
| P/E | 5,745.33 - 9,914.05 | 6,795.21 | 1.4% |
| EV/EBITDA | 379.98 - 1,169.10 | 719.09 | -89.3% |
| EPV | 311.40 - 382.57 | 346.99 | -94.8% |
| DDM - Stable | 1,490.63 - 3,277.32 | 2,383.98 | -64.4% |
| DDM - Multi | 1,537.69 - 2,633.21 | 1,941.73 | -71.0% |
| Market Cap (mil) | 11,256.00 |
| Beta | 0.99 |
| Outstanding shares (mil) | 1.68 |
| Enterprise Value (mil) | 11,236.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.22% |
| Cost of Debt | 5.00% |
| WACC | 11.00% |