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