524342.BO
Indo Borax and Chemicals Ltd
Price:  
221 
INR
Volume:  
8,235
India | Chemicals

524342.BO Intrinsic Value

-35.8 %
Upside

What is the intrinsic value of 524342.BO?

As of 2025-07-06, the Intrinsic Value of Indo Borax and Chemicals Ltd (524342.BO) is 141.95 INR. This 524342.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.00 INR, the upside of Indo Borax and Chemicals Ltd is -35.8%.

The range of the Intrinsic Value is 115.74 - 186.59 INR.

Is 524342.BO undervalued or overvalued?

Based on its market price of 221.00 INR and our intrinsic valuation, Indo Borax and Chemicals Ltd (524342.BO) is overvalued by 35.8%.

221.00 INR
Stock Price
141.95 INR
Intrinsic Value
Intrinsic Value Details

524342.BO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 115.74 - 186.59 141.95 -35.8%
DCF (Growth Exit 10Y) 147.41 - 231.83 178.97 -19.0%
DCF (EBITDA Exit 5Y) 182.03 - 272.15 217.62 -1.5%
DCF (EBITDA Exit 10Y) 193.06 - 296.98 234.11 5.9%
Peter Lynch Fair Value 59.95 - 59.95 59.95 -72.87%
P/E Multiples 181.09 - 274.08 213.18 -3.5%
EV/EBITDA Multiples 104.16 - 238.36 149.62 -32.3%
Earnings Power Value 46.64 - 61.03 53.84 -75.6%
Dividend Discount Model - Stable 40.85 - 90.96 65.91 -70.2%
Dividend Discount Model - Multi Stages 57.38 - 103.34 74.12 -66.5%

524342.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)7,092
Beta1.75
Outstanding shares (mil)32
Enterprise Value (mil)7,069
Market risk premium7.4%
Cost of Equity18.2%
Cost of Debt8.2%
WACC12.1%