As of 2026-04-05, the Intrinsic Value of Khemani Distributors & Marketing Ltd (539788.BO) is 30.07 INR. This 539788.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.45 INR, the upside of Khemani Distributors & Marketing Ltd is -77.30%.
The range of the Intrinsic Value is 21.31 - 47.35 INR
Based on its market price of 132.45 INR and our intrinsic valuation, Khemani Distributors & Marketing Ltd (539788.BO) is overvalued by 77.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.31 - 47.35 | 30.07 | -77.3% |
| DCF (Growth 10y) | 43.45 - 88.78 | 58.80 | -55.6% |
| DCF (EBITDA 5y) | 97.30 - 155.51 | 135.88 | 2.6% |
| DCF (EBITDA 10y) | 118.69 - 202.22 | 169.14 | 27.7% |
| Fair Value | 149.07 - 149.07 | 149.07 | 12.55% |
| P/E | 108.40 - 197.84 | 150.10 | 13.3% |
| EV/EBITDA | 34.63 - 244.69 | 132.37 | -0.1% |
| EPV | 42.38 - 53.39 | 47.88 | -63.8% |
| DDM - Stable | 46.50 - 117.40 | 81.95 | -38.1% |
| DDM - Multi | 101.63 - 202.94 | 135.82 | 2.5% |
| Market Cap (mil) | 3,042.38 |
| Beta | 3.55 |
| Outstanding shares (mil) | 22.97 |
| Enterprise Value (mil) | 3,083.59 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.77% |
| Cost of Debt | 5.00% |
| WACC | 10.65% |