As of 2025-05-06, the Intrinsic Value of Dabur India Ltd (DABUR.NS) is 148.19 INR. This DABUR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 481.85 INR, the upside of Dabur India Ltd is -69.20%.
The range of the Intrinsic Value is 120.40 - 194.73 INR
Based on its market price of 481.85 INR and our intrinsic valuation, Dabur India Ltd (DABUR.NS) is overvalued by 69.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.40 - 194.73 | 148.19 | -69.2% |
| DCF (Growth 10y) | 151.24 - 234.06 | 182.53 | -62.1% |
| DCF (EBITDA 5y) | 421.31 - 520.32 | 468.89 | -2.7% |
| DCF (EBITDA 10y) | 390.77 - 522.44 | 451.89 | -6.2% |
| Fair Value | 53.08 - 53.08 | 53.08 | -88.98% |
| P/E | 397.06 - 542.22 | 479.74 | -0.4% |
| EV/EBITDA | 437.62 - 515.11 | 482.76 | 0.2% |
| EPV | 61.99 - 76.59 | 69.29 | -85.6% |
| DDM - Stable | 63.25 - 136.32 | 99.79 | -79.3% |
| DDM - Multi | 120.79 - 192.77 | 147.76 | -69.3% |
| Market Cap (mil) | 853,992.40 |
| Beta | 1.05 |
| Outstanding shares (mil) | 1,772.32 |
| Enterprise Value (mil) | 864,683.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.96% |
| Cost of Debt | 7.63% |
| WACC | 12.85% |