As of 2025-07-08, the Intrinsic Value of Indag Rubber Ltd (509162.BO) is 83.59 INR. This 509162.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.80 INR, the upside of Indag Rubber Ltd is -38.90%.
The range of the Intrinsic Value is 68.68 - 107.34 INR
Based on its market price of 136.80 INR and our intrinsic valuation, Indag Rubber Ltd (509162.BO) is overvalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.68 - 107.34 | 83.59 | -38.9% |
| DCF (Growth 10y) | 83.82 - 126.39 | 100.46 | -26.6% |
| DCF (EBITDA 5y) | 125.64 - 186.60 | 153.84 | 12.5% |
| DCF (EBITDA 10y) | 120.83 - 185.28 | 149.38 | 9.2% |
| Fair Value | 62.21 - 62.21 | 62.21 | -54.53% |
| P/E | 71.37 - 100.41 | 87.10 | -36.3% |
| EV/EBITDA | 53.33 - 90.67 | 72.54 | -47.0% |
| EPV | 31.84 - 40.36 | 36.10 | -73.6% |
| DDM - Stable | 12.01 - 24.68 | 18.35 | -86.6% |
| DDM - Multi | 67.34 - 99.64 | 79.89 | -41.6% |
| Market Cap (mil) | 3,591.00 |
| Beta | 0.84 |
| Outstanding shares (mil) | 26.25 |
| Enterprise Value (mil) | 3,653.05 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.29% |
| Cost of Debt | 7.46% |
| WACC | 15.05% |