As of 2025-07-06, the Intrinsic Value of Mitsu Chem Plast Ltd (540078.BO) is 80.21 INR. This 540078.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.75 INR, the upside of Mitsu Chem Plast Ltd is -31.90%.
The range of the Intrinsic Value is 55.73 - 121.48 INR
Based on its market price of 117.75 INR and our intrinsic valuation, Mitsu Chem Plast Ltd (540078.BO) is overvalued by 31.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.73 - 121.48 | 80.21 | -31.9% |
| DCF (Growth 10y) | 108.90 - 213.48 | 148.07 | 25.7% |
| DCF (EBITDA 5y) | 240.49 - 394.32 | 304.30 | 158.4% |
| DCF (EBITDA 10y) | 250.85 - 459.04 | 334.93 | 184.4% |
| Fair Value | 130.24 - 130.24 | 130.24 | 10.61% |
| P/E | 97.82 - 122.06 | 111.89 | -5.0% |
| EV/EBITDA | 116.36 - 191.97 | 137.34 | 16.6% |
| EPV | 83.75 - 131.03 | 107.39 | -8.8% |
| DDM - Stable | 19.64 - 42.41 | 31.03 | -73.7% |
| DDM - Multi | 62.00 - 112.69 | 80.79 | -31.4% |
| Market Cap (mil) | 1,599.05 |
| Beta | 3.55 |
| Outstanding shares (mil) | 13.58 |
| Enterprise Value (mil) | 2,288.18 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.18% |
| Cost of Debt | 9.39% |
| WACC | 14.05% |