As of 2025-07-16, the Intrinsic Value of Crompton Greaves Consumer Electricals Ltd (CROMPTON.NS) is 195.90 INR. This CROMPTON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 351.85 INR, the upside of Crompton Greaves Consumer Electricals Ltd is -44.30%.
The range of the Intrinsic Value is 162.70 - 248.40 INR
Based on its market price of 351.85 INR and our intrinsic valuation, Crompton Greaves Consumer Electricals Ltd (CROMPTON.NS) is overvalued by 44.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 162.70 - 248.40 | 195.90 | -44.3% |
| DCF (Growth 10y) | 199.48 - 294.51 | 236.75 | -32.7% |
| DCF (EBITDA 5y) | 461.35 - 536.43 | 494.27 | 40.5% |
| DCF (EBITDA 10y) | 413.41 - 526.60 | 463.61 | 31.8% |
| Fair Value | 43.17 - 43.17 | 43.17 | -87.73% |
| P/E | 350.95 - 467.14 | 395.84 | 12.5% |
| EV/EBITDA | 289.14 - 342.00 | 322.62 | -8.3% |
| EPV | 65.48 - 80.64 | 73.06 | -79.2% |
| DDM - Stable | 45.27 - 92.33 | 68.80 | -80.4% |
| DDM - Multi | 130.48 - 204.12 | 159.02 | -54.8% |
| Market Cap (mil) | 226,538.62 |
| Beta | 1.10 |
| Outstanding shares (mil) | 643.85 |
| Enterprise Value (mil) | 227,794.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.38% |
| Cost of Debt | 7.45% |
| WACC | 14.20% |