As of 2025-05-07, the Intrinsic Value of Chambal Fertilisers and Chemicals Ltd (CHAMBLFERT.NS) is 413.68 INR. This CHAMBLFERT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 726.65 INR, the upside of Chambal Fertilisers and Chemicals Ltd is -43.10%.
The range of the Intrinsic Value is 365.15 - 480.72 INR
Based on its market price of 726.65 INR and our intrinsic valuation, Chambal Fertilisers and Chemicals Ltd (CHAMBLFERT.NS) is overvalued by 43.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 365.15 - 480.72 | 413.68 | -43.1% |
| DCF (Growth 10y) | 472.94 - 607.01 | 529.86 | -27.1% |
| DCF (EBITDA 5y) | 451.29 - 623.83 | 510.44 | -29.8% |
| DCF (EBITDA 10y) | 526.34 - 705.74 | 591.86 | -18.5% |
| Fair Value | 1,008.32 - 1,008.32 | 1,008.32 | 38.76% |
| P/E | 556.87 - 899.42 | 705.34 | -2.9% |
| EV/EBITDA | 301.33 - 516.44 | 404.19 | -44.4% |
| EPV | 315.15 - 362.22 | 338.69 | -53.4% |
| DDM - Stable | 178.43 - 312.60 | 245.51 | -66.2% |
| DDM - Multi | 288.87 - 386.01 | 330.07 | -54.6% |
| Market Cap (mil) | 291,132.30 |
| Beta | 1.12 |
| Outstanding shares (mil) | 400.65 |
| Enterprise Value (mil) | 291,460.53 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.72% |
| Cost of Debt | 5.85% |
| WACC | 15.92% |