As of 2025-07-20, the Intrinsic Value of Coral Laboratories Ltd (524506.BO) is 769.23 INR. This 524506.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 600.95 INR, the upside of Coral Laboratories Ltd is 28.00%.
The range of the Intrinsic Value is 684.99 - 899.26 INR
Based on its market price of 600.95 INR and our intrinsic valuation, Coral Laboratories Ltd (524506.BO) is undervalued by 28.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 684.99 - 899.26 | 769.23 | 28.0% |
| DCF (Growth 10y) | 738.80 - 949.54 | 823.01 | 37.0% |
| DCF (EBITDA 5y) | 779.76 - 1,032.43 | 894.41 | 48.8% |
| DCF (EBITDA 10y) | 784.71 - 1,020.83 | 888.29 | 47.8% |
| Fair Value | 1,691.57 - 1,691.57 | 1,691.57 | 181.48% |
| P/E | 816.05 - 1,220.64 | 1,051.08 | 74.9% |
| EV/EBITDA | 628.52 - 1,065.27 | 791.78 | 31.8% |
| EPV | 488.95 - 555.36 | 522.16 | -13.1% |
| DDM - Stable | 305.93 - 610.94 | 458.44 | -23.7% |
| DDM - Multi | 323.52 - 517.25 | 399.29 | -33.6% |
| Market Cap (mil) | 2,145.39 |
| Beta | 1.24 |
| Outstanding shares (mil) | 3.57 |
| Enterprise Value (mil) | 1,382.31 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.22% |
| Cost of Debt | 7.46% |
| WACC | 16.05% |