As of 2025-05-13, the Intrinsic Value of Deepak Fertilisers and Petrochemicals Corp Ltd (DEEPAKFERT.NS) is 642.68 INR. This DEEPAKFERT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,302.00 INR, the upside of Deepak Fertilisers and Petrochemicals Corp Ltd is -50.60%.
The range of the Intrinsic Value is 456.25 - 979.45 INR
Based on its market price of 1,302.00 INR and our intrinsic valuation, Deepak Fertilisers and Petrochemicals Corp Ltd (DEEPAKFERT.NS) is overvalued by 50.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 456.25 - 979.45 | 642.68 | -50.6% |
| DCF (Growth 10y) | 846.61 - 1,695.26 | 1,150.70 | -11.6% |
| DCF (EBITDA 5y) | 963.16 - 1,544.41 | 1,178.74 | -9.5% |
| DCF (EBITDA 10y) | 1,300.60 - 2,273.63 | 1,668.42 | 28.1% |
| Fair Value | 1,725.17 - 1,725.17 | 1,725.17 | 32.50% |
| P/E | 674.75 - 1,180.01 | 930.00 | -28.6% |
| EV/EBITDA | 651.63 - 1,149.35 | 893.20 | -31.4% |
| EPV | 24.50 - 126.27 | 75.39 | -94.2% |
| DDM - Stable | 288.74 - 636.42 | 462.58 | -64.5% |
| DDM - Multi | 424.12 - 741.34 | 540.87 | -58.5% |
| Market Cap (mil) | 164,364.48 |
| Beta | 1.06 |
| Outstanding shares (mil) | 126.24 |
| Enterprise Value (mil) | 198,392.58 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.24% |
| Cost of Debt | 11.07% |
| WACC | 15.23% |