As of 2025-06-20, the Intrinsic Value of Chemcon Speciality Chemicals Ltd (CHEMCON.NS) is 98.80 INR. This CHEMCON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 189.12 INR, the upside of Chemcon Speciality Chemicals Ltd is -47.80%.
The range of the Intrinsic Value is 91.21 - 109.69 INR
Based on its market price of 189.12 INR and our intrinsic valuation, Chemcon Speciality Chemicals Ltd (CHEMCON.NS) is overvalued by 47.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.21 - 109.69 | 98.80 | -47.8% |
| DCF (Growth 10y) | 95.93 - 113.43 | 103.24 | -45.4% |
| DCF (EBITDA 5y) | 172.49 - 242.36 | 195.59 | 3.4% |
| DCF (EBITDA 10y) | 137.48 - 191.68 | 156.35 | -17.3% |
| Fair Value | 33.42 - 33.42 | 33.42 | -82.33% |
| P/E | 139.51 - 197.59 | 177.29 | -6.3% |
| EV/EBITDA | 167.63 - 257.35 | 203.79 | 7.8% |
| EPV | 49.30 - 53.39 | 51.35 | -72.8% |
| DDM - Stable | 26.37 - 48.97 | 37.67 | -80.1% |
| DDM - Multi | 30.01 - 44.79 | 36.04 | -80.9% |
| Market Cap (mil) | 6,927.47 |
| Beta | 1.06 |
| Outstanding shares (mil) | 36.63 |
| Enterprise Value (mil) | 5,830.41 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.01% |
| Cost of Debt | 7.15% |
| WACC | 17.59% |