As of 2025-08-09, the Intrinsic Value of Modison Metals Ltd (506261.BO) is 52.79 INR. This 506261.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.25 INR, the upside of Modison Metals Ltd is -67.50%.
The range of the Intrinsic Value is 45.34 - 63.42 INR
Based on its market price of 162.25 INR and our intrinsic valuation, Modison Metals Ltd (506261.BO) is overvalued by 67.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.34 - 63.42 | 52.79 | -67.5% |
| DCF (Growth 10y) | 48.88 - 64.61 | 55.45 | -65.8% |
| DCF (EBITDA 5y) | 86.64 - 128.88 | 108.94 | -32.9% |
| DCF (EBITDA 10y) | 75.11 - 110.71 | 92.84 | -42.8% |
| Fair Value | 47.29 - 47.29 | 47.29 | -70.86% |
| P/E | 87.46 - 212.51 | 140.28 | -13.5% |
| EV/EBITDA | 81.57 - 157.46 | 118.19 | -27.2% |
| EPV | 44.55 - 53.21 | 48.88 | -69.9% |
| DDM - Stable | 26.23 - 47.21 | 36.72 | -77.4% |
| DDM - Multi | 36.77 - 50.09 | 42.33 | -73.9% |
| Market Cap (mil) | 5,045.75 |
| Beta | |
| Outstanding shares (mil) | 31.10 |
| Enterprise Value (mil) | 5,154.65 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.40% |
| Cost of Debt | 9.51% |
| WACC | 14.21% |