As of 2025-05-14, the Intrinsic Value of Dishman Carbogen Amcis Ltd (DCAL.NS) is 321.89 INR. This DCAL.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 208.65 INR, the upside of Dishman Carbogen Amcis Ltd is 54.30%.
The range of the Intrinsic Value is 210.62 - 519.53 INR
Based on its market price of 208.65 INR and our intrinsic valuation, Dishman Carbogen Amcis Ltd (DCAL.NS) is undervalued by 54.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (389.74) - (208.25) | (244.44) | -217.2% |
| DCF (Growth 10y) | (180.51) - (229.01) | (191.18) | -191.6% |
| DCF (EBITDA 5y) | 210.62 - 519.53 | 321.89 | 54.3% |
| DCF (EBITDA 10y) | 170.33 - 683.82 | 345.92 | 65.8% |
| Fair Value | -35.01 - -35.01 | -35.01 | -116.78% |
| P/E | (170.14) - (205.00) | (175.91) | -184.3% |
| EV/EBITDA | 201.76 - 698.20 | 383.67 | 83.9% |
| EPV | (81.43) - (34.05) | (57.74) | -127.7% |
| DDM - Stable | (35.59) - (87.99) | (61.79) | -129.6% |
| DDM - Multi | 3.69 - 7.71 | 5.07 | -97.6% |
| Market Cap (mil) | 32,712.15 |
| Beta | 1.31 |
| Outstanding shares (mil) | 156.78 |
| Enterprise Value (mil) | 53,866.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.47% |
| Cost of Debt | 11.34% |
| WACC | 11.57% |