As of 2025-08-08, the Intrinsic Value of International Combustion (India) Ltd (505737.BO) is 393.83 INR. This 505737.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 725.00 INR, the upside of International Combustion (India) Ltd is -45.70%.
The range of the Intrinsic Value is 329.33 - 487.50 INR
Based on its market price of 725.00 INR and our intrinsic valuation, International Combustion (India) Ltd (505737.BO) is overvalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 329.33 - 487.50 | 393.83 | -45.7% |
| DCF (Growth 10y) | 618.15 - 912.42 | 738.87 | 1.9% |
| DCF (EBITDA 5y) | 1,849.77 - 2,604.25 | 2,305.20 | 218.0% |
| DCF (EBITDA 10y) | 1,877.65 - 2,895.74 | 2,429.32 | 235.1% |
| Fair Value | 1,563.62 - 1,563.62 | 1,563.62 | 115.67% |
| P/E | 1,076.89 - 2,027.70 | 1,527.71 | 110.7% |
| EV/EBITDA | 1,405.64 - 2,212.77 | 1,636.93 | 125.8% |
| EPV | 669.59 - 828.96 | 749.28 | 3.3% |
| DDM - Stable | 258.62 - 449.72 | 354.17 | -51.1% |
| DDM - Multi | 466.59 - 640.10 | 540.39 | -25.5% |
| Market Cap (mil) | 1,732.75 |
| Beta | 1.21 |
| Outstanding shares (mil) | 2.39 |
| Enterprise Value (mil) | 1,972.26 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.72% |
| Cost of Debt | 13.63% |
| WACC | 16.61% |