530131.BO
Udaipur Cement Works Ltd
Price:  
36.60 
INR
Volume:  
67,553.00
India | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

530131.BO Intrinsic Value

-35.40 %
Upside

What is the intrinsic value of 530131.BO?

As of 2025-08-03, the Intrinsic Value of Udaipur Cement Works Ltd (530131.BO) is 23.66 INR. This 530131.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.60 INR, the upside of Udaipur Cement Works Ltd is -35.40%.

The range of the Intrinsic Value is 16.20 - 35.91 INR

Is 530131.BO undervalued or overvalued?

Based on its market price of 36.60 INR and our intrinsic valuation, Udaipur Cement Works Ltd (530131.BO) is overvalued by 35.40%.

36.60 INR
Stock Price
23.66 INR
Intrinsic Value
Intrinsic Value Details

530131.BO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.20 - 35.91 23.66 -35.4%
DCF (Growth 10y) 26.59 - 50.95 35.90 -1.9%
DCF (EBITDA 5y) 67.29 - 131.36 98.21 168.3%
DCF (EBITDA 10y) 68.04 - 140.58 100.94 175.8%
Fair Value 26.10 - 26.10 26.10 -28.70%
P/E 18.62 - 39.56 26.20 -28.4%
EV/EBITDA 16.85 - 40.13 28.17 -23.0%
EPV (23.22) - (24.51) (23.87) -165.2%
DDM - Stable 4.34 - 8.81 6.57 -82.0%
DDM - Multi 14.35 - 23.24 17.79 -51.4%

530131.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,515.76
Beta
Outstanding shares (mil) 560.54
Enterprise Value (mil) 30,890.97
Market risk premium 8.31%
Cost of Equity 16.75%
Cost of Debt 11.75%
WACC 13.90%