As of 2026-04-05, the Intrinsic Value of Kamadgiri Fashion Ltd (514322.BO) is 161.25 INR. This 514322.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.01 INR, the upside of Kamadgiri Fashion Ltd is 127.10%.
The range of the Intrinsic Value is 126.07 - 219.65 INR
Based on its market price of 71.01 INR and our intrinsic valuation, Kamadgiri Fashion Ltd (514322.BO) is undervalued by 127.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 126.07 - 219.65 | 161.25 | 127.1% |
| DCF (Growth 10y) | 151.36 - 243.79 | 186.49 | 162.6% |
| DCF (EBITDA 5y) | 101.29 - 160.53 | 136.67 | 92.5% |
| DCF (EBITDA 10y) | 133.14 - 195.74 | 167.57 | 136.0% |
| Fair Value | 33.29 - 33.29 | 33.29 | -53.12% |
| P/E | 18.96 - 70.58 | 50.12 | -29.4% |
| EV/EBITDA | 25.49 - 58.89 | 44.96 | -36.7% |
| EPV | 383.89 - 481.87 | 432.88 | 509.6% |
| DDM - Stable | 8.66 - 17.55 | 13.10 | -81.5% |
| DDM - Multi | 88.49 - 138.89 | 108.07 | 52.2% |
| Market Cap (mil) | 416.83 |
| Beta | 0.81 |
| Outstanding shares (mil) | 5.87 |
| Enterprise Value (mil) | 623.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.80% |
| Cost of Debt | 13.39% |
| WACC | 10.35% |