As of 2025-07-06, the Intrinsic Value of India Gelatine and Chemicals Ltd (531253.BO) is 275.48 INR. This 531253.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 362.00 INR, the upside of India Gelatine and Chemicals Ltd is -23.90%.
The range of the Intrinsic Value is 227.51 - 352.50 INR
Based on its market price of 362.00 INR and our intrinsic valuation, India Gelatine and Chemicals Ltd (531253.BO) is overvalued by 23.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 227.51 - 352.50 | 275.48 | -23.9% |
| DCF (Growth 10y) | 270.22 - 411.17 | 324.96 | -10.2% |
| DCF (EBITDA 5y) | 451.03 - 671.16 | 521.69 | 44.1% |
| DCF (EBITDA 10y) | 423.65 - 675.40 | 510.71 | 41.1% |
| Fair Value | 613.16 - 613.16 | 613.16 | 69.38% |
| P/E | 362.05 - 487.59 | 416.74 | 15.1% |
| EV/EBITDA | 356.21 - 510.20 | 388.40 | 7.3% |
| EPV | 507.29 - 669.93 | 588.61 | 62.6% |
| DDM - Stable | 103.87 - 215.59 | 159.73 | -55.9% |
| DDM - Multi | 161.03 - 272.56 | 203.55 | -43.8% |
| Market Cap (mil) | 2,566.58 |
| Beta | 0.44 |
| Outstanding shares (mil) | 7.09 |
| Enterprise Value (mil) | 2,564.13 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.38% |
| Cost of Debt | 7.46% |
| WACC | 15.17% |