As of 2025-05-08, the Intrinsic Value of Dynamic Cables Ltd (540795.BO) is 180.54 INR. This 540795.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 546.55 INR, the upside of Dynamic Cables Ltd is -67.00%.
The range of the Intrinsic Value is 149.43 - 225.41 INR
Based on its market price of 546.55 INR and our intrinsic valuation, Dynamic Cables Ltd (540795.BO) is overvalued by 67.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 149.43 - 225.41 | 180.54 | -67.0% |
| DCF (Growth 10y) | 233.24 - 336.46 | 275.92 | -49.5% |
| DCF (EBITDA 5y) | 333.62 - 511.27 | 456.47 | -16.5% |
| DCF (EBITDA 10y) | 365.50 - 563.04 | 487.91 | -10.7% |
| Fair Value | 70.19 - 70.19 | 70.19 | -87.16% |
| P/E | 298.19 - 511.09 | 382.97 | -29.9% |
| EV/EBITDA | 183.86 - 390.22 | 301.86 | -44.8% |
| EPV | 58.03 - 73.10 | 65.57 | -88.0% |
| DDM - Stable | 62.70 - 115.39 | 89.05 | -83.7% |
| DDM - Multi | 137.65 - 200.81 | 163.62 | -70.1% |
| Market Cap (mil) | 12,029.56 |
| Beta | 1.34 |
| Outstanding shares (mil) | 22.01 |
| Enterprise Value (mil) | 12,534.38 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.31% |
| Cost of Debt | 11.47% |
| WACC | 13.97% |