531900.BO
CCL International Ltd
Price:  
30.99 
INR
Volume:  
1,617
India | Construction & Engineering

531900.BO Intrinsic Value

-37.6 %
Upside

What is the intrinsic value of 531900.BO?

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.

Is 531900.BO undervalued or overvalued?

Based on its market price of 30.99 INR and our intrinsic valuation, CCL International Ltd (531900.BO) is overvalued by 37.6%.

30.99 INR
Stock Price
19.33 INR
Intrinsic Value
Intrinsic Value Details

531900.BO Intrinsic Value - Valuation Summary

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%

531900.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)595
Beta1.27
Outstanding shares (mil)19
Enterprise Value (mil)764
Market risk premium8.8%
Cost of Equity14.2%
Cost of Debt10.5%
WACC12.3%