As of 2026-04-04, the Intrinsic Value of Indsil Hydro Power and Manganese Ltd (522165.BO) is 268.55 INR. This 522165.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.66 INR, the upside of Indsil Hydro Power and Manganese Ltd is 697.80%.
The range of the Intrinsic Value is 230.03 - 324.95 INR
Based on its market price of 33.66 INR and our intrinsic valuation, Indsil Hydro Power and Manganese Ltd (522165.BO) is undervalued by 697.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 230.03 - 324.95 | 268.55 | 697.8% |
| DCF (Growth 10y) | 246.73 - 341.00 | 285.30 | 747.6% |
| DCF (EBITDA 5y) | 285.49 - 344.88 | 312.30 | 827.8% |
| DCF (EBITDA 10y) | 278.72 - 355.82 | 313.10 | 830.2% |
| Fair Value | -102.00 - -102.00 | -102.00 | -403.03% |
| P/E | (51.16) - 420.41 | 119.89 | 256.2% |
| EV/EBITDA | 39.85 - 296.93 | 161.82 | 380.7% |
| EPV | 19.15 - 25.08 | 22.11 | -34.3% |
| DDM - Stable | (13.58) - (26.73) | (20.15) | -159.9% |
| DDM - Multi | 100.86 - 165.55 | 126.15 | 274.8% |
| Market Cap (mil) | 935.41 |
| Beta | 1.14 |
| Outstanding shares (mil) | 27.79 |
| Enterprise Value (mil) | 897.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.89% |
| Cost of Debt | 8.87% |
| WACC | 12.94% |