As of 2025-05-19, the Intrinsic Value of Ishan Dyes and Chemicals Ltd (531109.BO) is 12.90 INR. This 531109.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.50 INR, the upside of Ishan Dyes and Chemicals Ltd is -69.60%.
The range of the Intrinsic Value is 1.42 - 37.25 INR
Based on its market price of 42.50 INR and our intrinsic valuation, Ishan Dyes and Chemicals Ltd (531109.BO) is overvalued by 69.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.42 - 37.25 | 12.90 | -69.6% |
| DCF (Growth 10y) | 3.93 - 38.16 | 15.05 | -64.6% |
| DCF (EBITDA 5y) | 73.24 - 108.95 | 89.52 | 110.6% |
| DCF (EBITDA 10y) | 56.08 - 104.28 | 77.03 | 81.2% |
| Fair Value | 69.30 - 69.30 | 69.30 | 63.05% |
| P/E | 29.59 - 72.80 | 50.62 | 19.1% |
| EV/EBITDA | 34.73 - 69.11 | 46.28 | 8.9% |
| EPV | (59.60) - (70.95) | (65.28) | -253.6% |
| DDM - Stable | 18.52 - 39.32 | 28.92 | -31.9% |
| DDM - Multi | 31.78 - 52.33 | 39.54 | -7.0% |
| Market Cap (mil) | 891.23 |
| Beta | 0.96 |
| Outstanding shares (mil) | 20.97 |
| Enterprise Value (mil) | 1,560.81 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.58% |
| Cost of Debt | 19.01% |
| WACC | 12.91% |