As of 2025-05-17, the Intrinsic Value of Omnitex Industries (India) Ltd (514324.BO) is 3,615.86 INR. This 514324.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 298.95 INR, the upside of Omnitex Industries (India) Ltd is 1,109.50%.
The range of the Intrinsic Value is 3,170.96 - 4,209.08 INR
Based on its market price of 298.95 INR and our intrinsic valuation, Omnitex Industries (India) Ltd (514324.BO) is undervalued by 1,109.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,170.96 - 4,209.08 | 3,615.86 | 1109.5% |
| DCF (Growth 10y) | 29,373.72 - 40,747.96 | 34,238.57 | 11352.9% |
| DCF (EBITDA 5y) | 4,766.19 - 5,295.43 | 5,040.14 | 1585.9% |
| DCF (EBITDA 10y) | 41,952.65 - 49,387.11 | 45,648.97 | 15169.8% |
| Fair Value | 271.68 - 271.68 | 271.68 | -9.12% |
| P/E | 277.77 - 1,017.49 | 496.92 | 66.2% |
| EV/EBITDA | 67.48 - 994.35 | 388.55 | 30.0% |
| EPV | 1.35 - 1.48 | 1.41 | -99.5% |
| DDM - Stable | 53.45 - 94.55 | 74.00 | -75.2% |
| DDM - Multi | 1,922.71 - 2,660.33 | 2,233.65 | 647.2% |
| Market Cap (mil) | 1,255.59 |
| Beta | -0.24 |
| Outstanding shares (mil) | 4.20 |
| Enterprise Value (mil) | 1,253.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.79% |
| Cost of Debt | 5.00% |
| WACC | 8.86% |