As of 2026-04-04, the Intrinsic Value of Cochin Minerals and Rutile Ltd (513353.BO) is 129.88 INR. This 513353.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 215.00 INR, the upside of Cochin Minerals and Rutile Ltd is -39.60%.
The range of the Intrinsic Value is 105.78 - 177.83 INR
Based on its market price of 215.00 INR and our intrinsic valuation, Cochin Minerals and Rutile Ltd (513353.BO) is overvalued by 39.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.78 - 177.83 | 129.88 | -39.6% |
| DCF (Growth 10y) | 114.31 - 187.72 | 139.38 | -35.2% |
| DCF (EBITDA 5y) | 203.66 - 347.68 | 243.89 | 13.4% |
| DCF (EBITDA 10y) | 164.92 - 314.28 | 210.03 | -2.3% |
| Fair Value | 470.00 - 470.00 | 470.00 | 118.60% |
| P/E | 276.57 - 502.71 | 355.18 | 65.2% |
| EV/EBITDA | 226.79 - 354.97 | 257.02 | 19.5% |
| EPV | 551.77 - 879.14 | 715.46 | 232.8% |
| DDM - Stable | 87.50 - 155.65 | 121.58 | -43.5% |
| DDM - Multi | 151.45 - 201.12 | 172.35 | -19.8% |
| Market Cap (mil) | 1,683.45 |
| Beta | 0.85 |
| Outstanding shares (mil) | 7.83 |
| Enterprise Value (mil) | 1,540.86 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.95% |
| Cost of Debt | 99.73% |
| WACC | 17.43% |