As of 2025-05-18, the Intrinsic Value of Chembond Chemicals Ltd (CHEMBOND.NS) is 177.35 INR. This CHEMBOND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 297.85 INR, the upside of Chembond Chemicals Ltd is -40.50%.
The range of the Intrinsic Value is 153.65 - 211.48 INR
Based on its market price of 297.85 INR and our intrinsic valuation, Chembond Chemicals Ltd (CHEMBOND.NS) is overvalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 153.65 - 211.48 | 177.35 | -40.5% |
| DCF (Growth 10y) | 178.93 - 237.43 | 203.20 | -31.8% |
| DCF (EBITDA 5y) | 318.85 - 424.86 | 361.01 | 21.2% |
| DCF (EBITDA 10y) | 273.41 - 372.60 | 313.73 | 5.3% |
| Fair Value | 748.38 - 748.38 | 748.38 | 151.26% |
| P/E | 555.00 - 879.50 | 670.58 | 125.1% |
| EV/EBITDA | 359.39 - 468.13 | 410.51 | 37.8% |
| EPV | 240.24 - 287.78 | 264.01 | -11.4% |
| DDM - Stable | 142.03 - 258.60 | 200.32 | -32.7% |
| DDM - Multi | 189.30 - 264.41 | 220.43 | -26.0% |
| Market Cap (mil) | 4,006.08 |
| Beta | 0.41 |
| Outstanding shares (mil) | 13.45 |
| Enterprise Value (mil) | 4,042.61 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.59% |
| Cost of Debt | 20.74% |
| WACC | 14.59% |