As of 2025-07-07, the Intrinsic Value of Coromandel Engineering Company Ltd (533167.BO) is 7.76 INR. This 533167.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.88 INR, the upside of Coromandel Engineering Company Ltd is -86.40%.
The range of the Intrinsic Value is 4.69 - 13.83 INR
Based on its market price of 56.88 INR and our intrinsic valuation, Coromandel Engineering Company Ltd (533167.BO) is overvalued by 86.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.69 - 13.83 | 7.76 | -86.4% |
| DCF (Growth 10y) | 7.66 - 18.55 | 11.37 | -80.0% |
| DCF (EBITDA 5y) | 8.44 - 11.26 | 9.66 | -83.0% |
| DCF (EBITDA 10y) | 9.91 - 14.46 | 11.90 | -79.1% |
| Fair Value | 2.00 - 2.00 | 2.00 | -96.49% |
| P/E | 1.96 - 2.44 | 2.28 | -96.0% |
| EV/EBITDA | 3.81 - 5.11 | 4.51 | -92.1% |
| EPV | 24.94 - 34.21 | 29.57 | -48.0% |
| DDM - Stable | 0.79 - 1.94 | 1.36 | -97.6% |
| DDM - Multi | 2.72 - 5.39 | 3.64 | -93.6% |
| Market Cap (mil) | 1,983.97 |
| Beta | 1.64 |
| Outstanding shares (mil) | 34.88 |
| Enterprise Value (mil) | 2,206.55 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.04% |
| Cost of Debt | 9.87% |
| WACC | 11.56% |