As of 2025-05-15, the Intrinsic Value of Orient Beverages Ltd (507690.BO) is 318.31 INR. This 507690.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 250.00 INR, the upside of Orient Beverages Ltd is 27.30%.
The range of the Intrinsic Value is 214.41 - 478.83 INR
Based on its market price of 250.00 INR and our intrinsic valuation, Orient Beverages Ltd (507690.BO) is undervalued by 27.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 214.41 - 478.83 | 318.31 | 27.3% |
| DCF (Growth 10y) | 564.28 - 976.11 | 727.24 | 190.9% |
| DCF (EBITDA 5y) | 972.10 - 1,764.02 | 1,319.35 | 427.7% |
| DCF (EBITDA 10y) | 1,202.56 - 2,156.10 | 1,611.75 | 544.7% |
| Fair Value | 129.97 - 129.97 | 129.97 | -48.01% |
| P/E | 82.21 - 533.94 | 255.46 | 2.2% |
| EV/EBITDA | 404.28 - 1,109.47 | 699.12 | 179.6% |
| EPV | 596.87 - 772.04 | 684.46 | 173.8% |
| DDM - Stable | 115.10 - 213.78 | 164.44 | -34.2% |
| DDM - Multi | 127.56 - 186.01 | 151.48 | -39.4% |
| Market Cap (mil) | 540.00 |
| Beta | 0.90 |
| Outstanding shares (mil) | 2.16 |
| Enterprise Value (mil) | 1,248.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.38% |
| Cost of Debt | 11.35% |
| WACC | 11.10% |