As of 2025-08-08, the Intrinsic Value of Lancer Container Lines Ltd (539841.BO) is 17.18 INR. This 539841.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.66 INR, the upside of Lancer Container Lines Ltd is 35.70%.
The range of the Intrinsic Value is 14.48 - 21.13 INR
Based on its market price of 12.66 INR and our intrinsic valuation, Lancer Container Lines Ltd (539841.BO) is undervalued by 35.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.48 - 21.13 | 17.18 | 35.7% |
| DCF (Growth 10y) | 15.62 - 21.65 | 18.10 | 43.0% |
| DCF (EBITDA 5y) | 25.51 - 65.58 | 46.87 | 270.2% |
| DCF (EBITDA 10y) | 24.90 - 59.98 | 42.56 | 236.2% |
| Fair Value | -1.24 - -1.24 | -1.24 | -109.78% |
| P/E | (0.24) - 5.44 | 2.25 | -82.2% |
| EV/EBITDA | 4.10 - 29.36 | 14.88 | 17.6% |
| EPV | (7.94) - (9.22) | (8.58) | -167.8% |
| DDM - Stable | (0.22) - (0.40) | (0.31) | -102.4% |
| DDM - Multi | 8.15 - 12.10 | 9.76 | -22.9% |
| Market Cap (mil) | 3,169.94 |
| Beta | 1.12 |
| Outstanding shares (mil) | 250.39 |
| Enterprise Value (mil) | 3,524.65 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.54% |
| Cost of Debt | 5.00% |
| WACC | 13.70% |