As of 2025-05-31, the Intrinsic Value of Kemp and Company Ltd (506530.BO) is 3.36 INR. This 506530.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1,294.00 INR, the upside of Kemp and Company Ltd is -99.70%.
The range of the Intrinsic Value is 2.12 - 4.15 INR
Based on its market price of 1,294.00 INR and our intrinsic valuation, Kemp and Company Ltd (506530.BO) is overvalued by 99.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (132.27) - (64.24) | (85.22) | -106.6% |
| DCF (Growth 10y) | (48.95) - (87.90) | (61.08) | -104.7% |
| DCF (EBITDA 5y) | 2.12 - 4.15 | 3.36 | -99.7% |
| DCF (EBITDA 10y) | (3.22) - 0.27 | (1,234.50) | -123450.0% |
| Fair Value | -92.78 - -92.78 | -92.78 | -107.17% |
| P/E | (83.96) - (103.23) | (90.38) | -107.0% |
| EV/EBITDA | (78.01) - (82.95) | (78.59) | -106.1% |
| EPV | 46.38 - 55.30 | 50.84 | -96.1% |
| DDM - Stable | (28.65) - (68.12) | (48.39) | -103.7% |
| DDM - Multi | (7.41) - (13.81) | (9.66) | -100.7% |
| Market Cap (mil) | 1,397.52 |
| Beta | 0.35 |
| Outstanding shares (mil) | 1.08 |
| Enterprise Value (mil) | 1,395.39 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.85% |
| Cost of Debt | 5.00% |
| WACC | 8.66% |