As of 2025-05-17, the Intrinsic Value of Castrol India Ltd (CASTROLIND.NS) is 116.69 INR. This CASTROLIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 211.30 INR, the upside of Castrol India Ltd is -44.80%.
The range of the Intrinsic Value is 103.47 - 135.53 INR
Based on its market price of 211.30 INR and our intrinsic valuation, Castrol India Ltd (CASTROLIND.NS) is overvalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.47 - 135.53 | 116.69 | -44.8% |
| DCF (Growth 10y) | 119.24 - 153.10 | 133.40 | -36.9% |
| DCF (EBITDA 5y) | 145.65 - 185.22 | 174.21 | -17.6% |
| DCF (EBITDA 10y) | 144.89 - 187.08 | 170.66 | -19.2% |
| Fair Value | 46.87 - 46.87 | 46.87 | -77.82% |
| P/E | 125.62 - 210.87 | 173.03 | -18.1% |
| EV/EBITDA | 127.45 - 200.11 | 162.27 | -23.2% |
| EPV | 61.90 - 70.89 | 66.40 | -68.6% |
| DDM - Stable | 40.38 - 74.30 | 57.34 | -72.9% |
| DDM - Multi | 86.20 - 115.17 | 98.20 | -53.5% |
| Market Cap (mil) | 209,001.06 |
| Beta | 0.94 |
| Outstanding shares (mil) | 989.12 |
| Enterprise Value (mil) | 195,831.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.30% |
| Cost of Debt | 15.27% |
| WACC | 17.28% |