As of 2025-08-11, the Intrinsic Value of Kesar Terminals & Infrastructure Ltd (533289.BO) is 248.81 INR. This 533289.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.95 INR, the upside of Kesar Terminals & Infrastructure Ltd is 167.70%.
The range of the Intrinsic Value is 184.08 - 360.66 INR
Based on its market price of 92.95 INR and our intrinsic valuation, Kesar Terminals & Infrastructure Ltd (533289.BO) is undervalued by 167.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 184.08 - 360.66 | 248.81 | 167.7% |
| DCF (Growth 10y) | 206.22 - 391.17 | 274.53 | 195.4% |
| DCF (EBITDA 5y) | 146.13 - 293.89 | 212.59 | 128.7% |
| DCF (EBITDA 10y) | 184.75 - 343.02 | 251.38 | 170.4% |
| Fair Value | 36.58 - 36.58 | 36.58 | -60.65% |
| P/E | 52.24 - 79.81 | 64.53 | -30.6% |
| EV/EBITDA | (26.97) - 141.43 | 57.32 | -38.3% |
| EPV | 107.08 - 212.23 | 159.66 | 71.8% |
| DDM - Stable | 24.42 - 45.78 | 35.10 | -62.2% |
| DDM - Multi | 21.97 - 35.22 | 27.29 | -70.6% |
| Market Cap (mil) | 1,015.94 |
| Beta | 1.67 |
| Outstanding shares (mil) | 10.93 |
| Enterprise Value (mil) | 1,922.67 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.18% |
| Cost of Debt | 7.00% |
| WACC | 12.53% |