As of 2025-07-06, the Intrinsic Value of CCL International Ltd (531900.BO) is 19.33 INR. This 531900.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.99 INR, the upside of CCL International Ltd is -37.6%.
The range of the Intrinsic Value is 11.59 - 34.66 INR.
Based on its market price of 30.99 INR and our intrinsic valuation, CCL International Ltd (531900.BO) is overvalued by 37.6%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 11.59 - 34.66 | 19.33 | -37.6% | |
DCF (Growth Exit 10Y) | 29.41 - 72.23 | 43.81 | 41.4% | |
DCF (EBITDA Exit 5Y) | 51 - 68.83 | 58.67 | 89.3% | |
DCF (EBITDA Exit 10Y) | 65.78 - 103.12 | 81.66 | 163.5% | |
Peter Lynch Fair Value | 1.87 - 1.87 | 1.87 | -93.98% | |
P/E Multiples | 5.36 - 22.59 | 14.07 | -54.6% | |
EV/EBITDA Multiples | 22.62 - 31 | 26.68 | -13.9% | |
Earnings Power Value | 10.72 - 18.64 | 14.68 | -52.6% | |
Dividend Discount Model - Stable | 1.78 - 4.38 | 3.08 | -90.1% | |
Dividend Discount Model - Multi Stages | 18.48 - 38.12 | 25.19 | -18.7% |
Market Cap (mil) | 595 |
Beta | 1.27 |
Outstanding shares (mil) | 19 |
Enterprise Value (mil) | 764 |
Market risk premium | 8.8% |
Cost of Equity | 14.2% |
Cost of Debt | 10.5% |
WACC | 12.3% |