As of 2025-05-31, the Intrinsic Value of Cipla Ltd (CIPLA.NS) is 783.90 INR. This CIPLA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,465.70 INR, the upside of Cipla Ltd is -46.50%.
The range of the Intrinsic Value is 677.18 - 940.97 INR
Based on its market price of 1,465.70 INR and our intrinsic valuation, Cipla Ltd (CIPLA.NS) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 677.18 - 940.97 | 783.90 | -46.5% |
| DCF (Growth 10y) | 837.91 - 1,137.74 | 960.53 | -34.5% |
| DCF (EBITDA 5y) | 1,186.79 - 1,702.05 | 1,422.23 | -3.0% |
| DCF (EBITDA 10y) | 1,234.44 - 1,794.59 | 1,483.44 | 1.2% |
| Fair Value | 1,632.08 - 1,632.08 | 1,632.08 | 11.35% |
| P/E | 1,576.61 - 2,079.92 | 1,808.84 | 23.4% |
| EV/EBITDA | 1,066.96 - 1,688.22 | 1,408.37 | -3.9% |
| EPV | 511.60 - 603.21 | 557.41 | -62.0% |
| DDM - Stable | 339.26 - 644.90 | 492.08 | -66.4% |
| DDM - Multi | 503.34 - 735.68 | 597.25 | -59.3% |
| Market Cap (mil) | 1,183,758.00 |
| Beta | 0.71 |
| Outstanding shares (mil) | 807.64 |
| Enterprise Value (mil) | 1,180,141.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.29% |
| Cost of Debt | 5.77% |
| WACC | 14.24% |