As of 2025-07-06, the Intrinsic Value of Kesar Petroproducts Ltd (524174.BO) is 22.25 INR. This 524174.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.74 INR, the upside of Kesar Petroproducts Ltd is -10.10%.
The range of the Intrinsic Value is 17.20 - 30.67 INR
Based on its market price of 24.74 INR and our intrinsic valuation, Kesar Petroproducts Ltd (524174.BO) is overvalued by 10.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.20 - 30.67 | 22.25 | -10.1% |
| DCF (Growth 10y) | 31.66 - 55.26 | 40.55 | 63.9% |
| DCF (EBITDA 5y) | 48.24 - 68.57 | 56.35 | 127.8% |
| DCF (EBITDA 10y) | 59.20 - 92.32 | 72.52 | 193.1% |
| Fair Value | 25.76 - 25.76 | 25.76 | 4.11% |
| P/E | 18.67 - 24.22 | 20.74 | -16.2% |
| EV/EBITDA | 13.34 - 24.44 | 19.48 | -21.3% |
| EPV | (1.57) - (0.74) | (1.16) | -104.7% |
| DDM - Stable | 4.15 - 8.69 | 6.42 | -74.1% |
| DDM - Multi | 15.16 - 26.33 | 19.39 | -21.6% |
| Market Cap (mil) | 2,391.62 |
| Beta | 1.98 |
| Outstanding shares (mil) | 96.67 |
| Enterprise Value (mil) | 2,821.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.04% |
| Cost of Debt | 5.00% |
| WACC | 13.96% |