As of 2025-07-06, the Intrinsic Value of Duncan Engineering Ltd (504908.BO) is 213.66 INR. This 504908.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 422.00 INR, the upside of Duncan Engineering Ltd is -49.40%.
The range of the Intrinsic Value is 183.63 - 258.31 INR
Based on its market price of 422.00 INR and our intrinsic valuation, Duncan Engineering Ltd (504908.BO) is overvalued by 49.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.63 - 258.31 | 213.66 | -49.4% |
| DCF (Growth 10y) | 264.58 - 376.28 | 309.84 | -26.6% |
| DCF (EBITDA 5y) | 488.59 - 863.02 | 667.94 | 58.3% |
| DCF (EBITDA 10y) | 528.28 - 976.10 | 730.97 | 73.2% |
| Fair Value | 352.07 - 352.07 | 352.07 | -16.57% |
| P/E | 271.52 - 434.32 | 346.44 | -17.9% |
| EV/EBITDA | 296.78 - 651.58 | 443.75 | 5.2% |
| EPV | 236.77 - 288.19 | 262.48 | -37.8% |
| DDM - Stable | 65.34 - 121.07 | 93.21 | -77.9% |
| DDM - Multi | 153.86 - 220.74 | 181.31 | -57.0% |
| Market Cap (mil) | 1,561.40 |
| Beta | 1.02 |
| Outstanding shares (mil) | 3.70 |
| Enterprise Value (mil) | 1,503.49 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.78% |
| Cost of Debt | 26.24% |
| WACC | 14.87% |