DEEPAKNTR.NS
Deepak Nitrite Ltd
Price:  
1,989.60 
INR
Volume:  
203,643.00
India | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DEEPAKNTR.NS Intrinsic Value

-48.70 %
Upside

What is the intrinsic value of DEEPAKNTR.NS?

As of 2025-05-03, the Intrinsic Value of Deepak Nitrite Ltd (DEEPAKNTR.NS) is 1,019.73 INR. This DEEPAKNTR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,989.60 INR, the upside of Deepak Nitrite Ltd is -48.70%.

The range of the Intrinsic Value is 869.92 - 1,240.34 INR

Is DEEPAKNTR.NS undervalued or overvalued?

Based on its market price of 1,989.60 INR and our intrinsic valuation, Deepak Nitrite Ltd (DEEPAKNTR.NS) is overvalued by 48.70%.

1,989.60 INR
Stock Price
1,019.73 INR
Intrinsic Value
Intrinsic Value Details

DEEPAKNTR.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 869.92 - 1,240.34 1,019.73 -48.7%
DCF (Growth 10y) 1,200.92 - 1,676.68 1,395.30 -29.9%
DCF (EBITDA 5y) 1,699.54 - 2,280.59 1,948.39 -2.1%
DCF (EBITDA 10y) 1,838.49 - 2,568.88 2,149.77 8.1%
Fair Value 1,372.32 - 1,372.32 1,372.32 -31.03%
P/E 844.25 - 1,442.54 1,153.00 -42.0%
EV/EBITDA 804.02 - 2,006.12 1,360.28 -31.6%
EPV 291.96 - 351.75 321.85 -83.8%
DDM - Stable 257.77 - 489.20 373.48 -81.2%
DDM - Multi 738.07 - 1,079.49 876.15 -56.0%

DEEPAKNTR.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 271,361.53
Beta 0.93
Outstanding shares (mil) 136.39
Enterprise Value (mil) 275,323.16
Market risk premium 8.31%
Cost of Equity 16.50%
Cost of Debt 8.41%
WACC 16.40%