As of 2025-07-07, the Intrinsic Value of Indian Wood Products Co Ltd (540954.BO) is 34.07 INR. This 540954.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.57 INR, the upside of Indian Wood Products Co Ltd is -20.00%.
The range of the Intrinsic Value is 26.73 - 45.48 INR
Based on its market price of 42.57 INR and our intrinsic valuation, Indian Wood Products Co Ltd (540954.BO) is overvalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.73 - 45.48 | 34.07 | -20.0% |
| DCF (Growth 10y) | 33.05 - 51.89 | 40.53 | -4.8% |
| DCF (EBITDA 5y) | 65.90 - 78.78 | 72.67 | 70.7% |
| DCF (EBITDA 10y) | 64.12 - 83.44 | 73.58 | 72.8% |
| Fair Value | 22.85 - 22.85 | 22.85 | -46.32% |
| P/E | 21.94 - 39.44 | 30.64 | -28.0% |
| EV/EBITDA | 14.06 - 32.43 | 23.31 | -45.2% |
| EPV | 0.25 - 2.86 | 1.55 | -96.4% |
| DDM - Stable | 4.36 - 8.44 | 6.40 | -85.0% |
| DDM - Multi | 19.57 - 29.38 | 23.49 | -44.8% |
| Market Cap (mil) | 2,723.20 |
| Beta | 1.08 |
| Outstanding shares (mil) | 63.97 |
| Enterprise Value (mil) | 3,474.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.20% |
| Cost of Debt | 10.77% |
| WACC | 13.77% |