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.
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%.
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% |
Market Cap (mil) | 7,092 |
Beta | 1.75 |
Outstanding shares (mil) | 32 |
Enterprise Value (mil) | 7,069 |
Market risk premium | 7.4% |
Cost of Equity | 18.2% |
Cost of Debt | 8.2% |
WACC | 12.1% |