As of 2025-11-06, the Intrinsic Value of Denis Chem Lab Ltd (537536.BO) is 50.94 INR. This 537536.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.18 INR, the upside of Denis Chem Lab Ltd is -44.10%.
The range of the Intrinsic Value is 47.14 - 56.23 INR
Based on its market price of 91.18 INR and our intrinsic valuation, Denis Chem Lab Ltd (537536.BO) is overvalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.14 - 56.23 | 50.94 | -44.1% |
| DCF (Growth 10y) | 49.44 - 57.60 | 52.90 | -42.0% |
| DCF (EBITDA 5y) | 86.08 - 101.08 | 91.67 | 0.5% |
| DCF (EBITDA 10y) | 71.58 - 86.02 | 77.35 | -15.2% |
| Fair Value | 152.64 - 152.64 | 152.64 | 67.40% |
| P/E | 85.81 - 107.21 | 99.35 | 9.0% |
| EV/EBITDA | 93.59 - 150.13 | 119.51 | 31.1% |
| EPV | 214.24 - 248.42 | 231.33 | 153.7% |
| DDM - Stable | 27.80 - 49.90 | 38.85 | -57.4% |
| DDM - Multi | 33.35 - 44.80 | 38.14 | -58.2% |
| Market Cap (mil) | 1,265.58 |
| Beta | 0.82 |
| Outstanding shares (mil) | 13.88 |
| Enterprise Value (mil) | 1,011.45 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.19% |
| Cost of Debt | 16.82% |
| WACC | 15.17% |