As of 2026-04-06, the Intrinsic Value of Kothari Fermentation and Biochem Ltd (507474.BO) is 85.75 INR. This 507474.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.50 INR, the upside of Kothari Fermentation and Biochem Ltd is 141.60%.
The range of the Intrinsic Value is 60.54 - 134.20 INR
Based on its market price of 35.50 INR and our intrinsic valuation, Kothari Fermentation and Biochem Ltd (507474.BO) is undervalued by 141.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.54 - 134.20 | 85.75 | 141.6% |
| DCF (Growth 10y) | 69.66 - 150.01 | 97.36 | 174.2% |
| DCF (EBITDA 5y) | 160.74 - 276.46 | 218.28 | 514.9% |
| DCF (EBITDA 10y) | 116.72 - 244.98 | 171.54 | 383.2% |
| Fair Value | -11.76 - -11.76 | -11.76 | -133.13% |
| P/E | (19.90) - 178.12 | 59.36 | 67.2% |
| EV/EBITDA | 25.42 - 168.42 | 98.06 | 176.2% |
| EPV | 53.29 - 113.67 | 83.48 | 135.1% |
| DDM - Stable | (8.35) - (14.53) | (11.44) | -132.2% |
| DDM - Multi | 51.32 - 72.37 | 60.21 | 69.6% |
| Market Cap (mil) | 532.50 |
| Beta | 0.86 |
| Outstanding shares (mil) | 15.00 |
| Enterprise Value (mil) | 948.63 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.65% |
| Cost of Debt | 17.13% |
| WACC | 15.33% |