As of 2025-05-06, the Intrinsic Value of CCL Products India Ltd (CCL.NS) is 302.20 INR. This CCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 593.60 INR, the upside of CCL Products India Ltd is -49.10%.
The range of the Intrinsic Value is 217.13 - 448.73 INR
Based on its market price of 593.60 INR and our intrinsic valuation, CCL Products India Ltd (CCL.NS) is overvalued by 49.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 217.13 - 448.73 | 302.20 | -49.1% |
| DCF (Growth 10y) | 362.13 - 673.98 | 477.68 | -19.5% |
| DCF (EBITDA 5y) | 1,404.46 - 1,958.52 | 1,647.73 | 177.6% |
| DCF (EBITDA 10y) | 1,373.56 - 2,131.19 | 1,698.95 | 186.2% |
| Fair Value | 229.98 - 229.98 | 229.98 | -61.26% |
| P/E | 452.97 - 623.43 | 587.68 | -1.0% |
| EV/EBITDA | 634.30 - 928.93 | 756.68 | 27.5% |
| EPV | (77.82) - (62.68) | (70.25) | -111.8% |
| DDM - Stable | 104.35 - 212.56 | 158.46 | -73.3% |
| DDM - Multi | 271.86 - 425.50 | 331.40 | -44.2% |
| Market Cap (mil) | 79,263.41 |
| Beta | 0.83 |
| Outstanding shares (mil) | 133.53 |
| Enterprise Value (mil) | 97,558.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.21% |
| Cost of Debt | 6.04% |
| WACC | 13.46% |