As of 2025-07-21, the Intrinsic Value of Loyal Textile Mills Ltd (514036.BO) is 937.72 INR. This 514036.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 342.20 INR, the upside of Loyal Textile Mills Ltd is 174.00%.
The range of the Intrinsic Value is 705.00 - 1,307.24 INR
Based on its market price of 342.20 INR and our intrinsic valuation, Loyal Textile Mills Ltd (514036.BO) is undervalued by 174.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 705.00 - 1,307.24 | 937.72 | 174.0% |
| DCF (Growth 10y) | 913.76 - 1,540.05 | 1,159.08 | 238.7% |
| DCF (EBITDA 5y) | 1,125.95 - 1,503.26 | 1,354.31 | 295.8% |
| DCF (EBITDA 10y) | 1,128.30 - 1,574.11 | 1,366.76 | 299.4% |
| Fair Value | 1,006.75 - 1,006.75 | 1,006.75 | 194.20% |
| P/E | 1,621.43 - 2,940.26 | 2,172.04 | 534.7% |
| EV/EBITDA | 649.72 - 2,060.81 | 1,348.41 | 294.0% |
| EPV | 1,409.63 - 1,898.94 | 1,654.28 | 383.4% |
| DDM - Stable | 532.49 - 993.82 | 763.15 | 123.0% |
| DDM - Multi | 522.98 - 780.52 | 627.87 | 83.5% |
| Market Cap (mil) | 2,480.41 |
| Beta | 1.16 |
| Outstanding shares (mil) | 7.25 |
| Enterprise Value (mil) | 6,498.51 |
| Market risk premium | 6.92% |
| Cost of Equity | 16.86% |
| Cost of Debt | 9.74% |
| WACC | 12.24% |