What is the intrinsic value of CHENNPETRO.NS?

As of 2025-06-29, the Intrinsic Value of Chennai Petroleum Corporation Ltd (CHENNPETRO.NS) is 1,779.70 INR. This CHENNPETRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 683.10 INR, the upside of Chennai Petroleum Corporation Ltd is 160.50%.

The range of the Intrinsic Value is 1,328.60 - 2,654.15 INR

Is CHENNPETRO.NS undervalued or overvalued?

Based on its market price of 683.10 INR and our intrinsic valuation, Chennai Petroleum Corporation Ltd (CHENNPETRO.NS) is undervalued by 160.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,328.60 - 2,654.15	1,779.70	160.5%
DCF (Growth 10y)	1,535.05 - 2,884.13	2,002.48	193.1%
DCF (EBITDA 5y)	1,829.26 - 3,010.93	2,381.44	248.6%
DCF (EBITDA 10y)	1,855.07 - 3,169.99	2,428.87	255.6%
Fair Value	359.36 - 359.36	359.36	-47.39%
P/E	198.08 - 595.66	378.59	-44.6%
EV/EBITDA	358.52 - 704.13	578.53	-15.3%
EPV	1,094.79 - 1,615.49	1,355.14	98.4%
DDM - Stable	63.27 - 138.93	101.10	-85.2%
DDM - Multi	1,871.37 - 2,618.58	2,157.40	215.8%