As of 2025-05-29, the Intrinsic Value of LT Foods Ltd (DAAWAT.NS) is 107.84 INR. This DAAWAT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 189.95 INR, the upside of LT Foods Ltd is -43.20%.
The range of the Intrinsic Value is 89.76 - 134.17 INR
Based on its market price of 189.95 INR and our intrinsic valuation, LT Foods Ltd (DAAWAT.NS) is overvalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.76 - 134.17 | 107.84 | -43.2% |
| DCF (Growth 10y) | 112.06 - 159.72 | 131.70 | -30.7% |
| DCF (EBITDA 5y) | 179.10 - 307.10 | 227.91 | 20.0% |
| DCF (EBITDA 10y) | 178.54 - 304.09 | 226.34 | 19.2% |
| Fair Value | 372.14 - 372.14 | 372.14 | 95.91% |
| P/E | 176.29 - 361.12 | 253.76 | 33.6% |
| EV/EBITDA | 149.49 - 313.72 | 209.65 | 10.4% |
| EPV | 48.13 - 62.19 | 55.16 | -71.0% |
| DDM - Stable | 61.78 - 111.59 | 86.69 | -54.4% |
| DDM - Multi | 87.99 - 124.01 | 102.98 | -45.8% |
| Market Cap (mil) | 65,960.71 |
| Beta | 1.49 |
| Outstanding shares (mil) | 347.25 |
| Enterprise Value (mil) | 74,292.97 |
| Market risk premium | 8.83% |
| Cost of Equity | 17.44% |
| Cost of Debt | 6.94% |
| WACC | 15.67% |