As of 2025-07-09, the Intrinsic Value of Mysore Petro Chemicals Ltd (506734.BO) is 75.82 INR. This 506734.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.75 INR, the upside of Mysore Petro Chemicals Ltd is -39.20%.
The range of the Intrinsic Value is 59.60 - 105.56 INR
Based on its market price of 124.75 INR and our intrinsic valuation, Mysore Petro Chemicals Ltd (506734.BO) is overvalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.60 - 105.56 | 75.82 | -39.2% |
| DCF (Growth 10y) | 108.60 - 193.99 | 138.91 | 11.4% |
| DCF (EBITDA 5y) | 169.47 - 256.72 | 219.61 | 76.0% |
| DCF (EBITDA 10y) | 207.17 - 334.98 | 274.70 | 120.2% |
| Fair Value | 115.51 - 115.51 | 115.51 | -7.41% |
| P/E | 98.87 - 570.92 | 321.53 | 157.7% |
| EV/EBITDA | 107.62 - 168.17 | 142.05 | 13.9% |
| EPV | (16.69) - (23.35) | (20.02) | -116.0% |
| DDM - Stable | 31.17 - 73.62 | 52.39 | -58.0% |
| DDM - Multi | 293.43 - 517.62 | 372.71 | 198.8% |
| Market Cap (mil) | 820.86 |
| Beta | 1.34 |
| Outstanding shares (mil) | 6.58 |
| Enterprise Value (mil) | 759.49 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.01% |
| Cost of Debt | 7.46% |
| WACC | 12.00% |