As of 2026-04-03, the Intrinsic Value of Deccan Cements Ltd (DECCANCE.NS) is 360.07 INR. This DECCANCE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 599.95 INR, the upside of Deccan Cements Ltd is -40.00%.
The range of the Intrinsic Value is 171.84 - 759.28 INR
Based on its market price of 599.95 INR and our intrinsic valuation, Deccan Cements Ltd (DECCANCE.NS) is overvalued by 40.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 171.84 - 759.28 | 360.07 | -40.0% |
| DCF (Growth 10y) | 133.18 - 589.00 | 280.96 | -53.2% |
| DCF (EBITDA 5y) | 990.12 - 1,996.87 | 1,678.34 | 179.7% |
| DCF (EBITDA 10y) | 773.45 - 1,724.97 | 1,365.36 | 127.6% |
| Fair Value | 113.58 - 113.58 | 113.58 | -81.07% |
| P/E | 186.07 - 610.59 | 325.06 | -45.8% |
| EV/EBITDA | 176.97 - 687.42 | 547.74 | -8.7% |
| EPV | (1,101.66) - (1,286.39) | (1,194.03) | -299.0% |
| DDM - Stable | 116.69 - 243.72 | 180.20 | -70.0% |
| DDM - Multi | 202.27 - 331.55 | 251.54 | -58.1% |
| Market Cap (mil) | 8,405.30 |
| Beta | 0.99 |
| Outstanding shares (mil) | 14.01 |
| Enterprise Value (mil) | 14,723.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.01% |
| Cost of Debt | 7.01% |
| WACC | 10.35% |