As of 2026-05-02, the Intrinsic Value of Cords Cable Industries Ltd (CORDSCABLE.NS) is 388.75 INR. This CORDSCABLE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 180.92 INR, the upside of Cords Cable Industries Ltd is 114.90%.
The range of the Intrinsic Value is 249.91 - 761.55 INR
Based on its market price of 180.92 INR and our intrinsic valuation, Cords Cable Industries Ltd (CORDSCABLE.NS) is undervalued by 114.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 249.91 - 761.55 | 388.75 | 114.9% |
| DCF (Growth 10y) | 381.52 - 1,158.76 | 592.91 | 227.7% |
| DCF (EBITDA 5y) | 783.27 - 1,394.99 | 992.05 | 448.3% |
| DCF (EBITDA 10y) | 768.00 - 1,779.50 | 1,109.52 | 513.3% |
| Fair Value | 222.77 - 222.77 | 222.77 | 23.13% |
| P/E | 299.77 - 427.22 | 359.60 | 98.8% |
| EV/EBITDA | 367.13 - 690.57 | 481.24 | 166.0% |
| EPV | 184.62 - 388.79 | 286.70 | 58.5% |
| DDM - Stable | 57.41 - 168.81 | 113.11 | -37.5% |
| DDM - Multi | 259.26 - 629.41 | 371.30 | 105.2% |
| Market Cap (mil) | 2,339.30 |
| Beta | 1.79 |
| Outstanding shares (mil) | 12.93 |
| Enterprise Value (mil) | 3,107.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.42% |
| Cost of Debt | 20.16% |
| WACC | 14.58% |