As of 2025-05-07, the Intrinsic Value of Container Corporation of India Ltd (CONCOR.NS) is 349.08 INR. This CONCOR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 673.85 INR, the upside of Container Corporation of India Ltd is -48.20%.
The range of the Intrinsic Value is 281.67 - 479.44 INR
Based on its market price of 673.85 INR and our intrinsic valuation, Container Corporation of India Ltd (CONCOR.NS) is overvalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 281.67 - 479.44 | 349.08 | -48.2% |
| DCF (Growth 10y) | 332.55 - 554.91 | 409.38 | -39.2% |
| DCF (EBITDA 5y) | 489.48 - 668.89 | 544.78 | -19.2% |
| DCF (EBITDA 10y) | 465.66 - 691.36 | 543.91 | -19.3% |
| Fair Value | 366.09 - 366.09 | 366.09 | -45.67% |
| P/E | 526.88 - 829.05 | 690.82 | 2.5% |
| EV/EBITDA | 387.27 - 550.37 | 458.34 | -32.0% |
| EPV | 166.57 - 211.56 | 189.07 | -71.9% |
| DDM - Stable | 110.62 - 273.08 | 191.85 | -71.5% |
| DDM - Multi | 229.81 - 425.25 | 296.91 | -55.9% |
| Market Cap (mil) | 410,570.06 |
| Beta | 1.13 |
| Outstanding shares (mil) | 609.29 |
| Enterprise Value (mil) | 381,941.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.33% |
| Cost of Debt | 5.73% |
| WACC | 14.11% |