As of 2025-05-31, the Intrinsic Value of Deepak Nitrite Ltd (DEEPAKNTR.NS) is 1,092.18 INR. This DEEPAKNTR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,027.30 INR, the upside of Deepak Nitrite Ltd is -46.10%.
The range of the Intrinsic Value is 904.57 - 1,389.58 INR
Based on its market price of 2,027.30 INR and our intrinsic valuation, Deepak Nitrite Ltd (DEEPAKNTR.NS) is overvalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 904.57 - 1,389.58 | 1,092.18 | -46.1% |
| DCF (Growth 10y) | 1,254.20 - 1,892.41 | 1,503.53 | -25.8% |
| DCF (EBITDA 5y) | 1,900.51 - 2,944.39 | 2,320.05 | 14.4% |
| DCF (EBITDA 10y) | 2,040.36 - 3,301.33 | 2,541.99 | 25.4% |
| Fair Value | 1,372.32 - 1,372.32 | 1,372.32 | -32.31% |
| P/E | 960.62 - 1,869.59 | 1,363.49 | -32.7% |
| EV/EBITDA | 906.89 - 2,164.63 | 1,546.45 | -23.7% |
| EPV | 302.10 - 380.40 | 341.25 | -83.2% |
| DDM - Stable | 267.71 - 546.78 | 407.25 | -79.9% |
| DDM - Multi | 771.49 - 1,222.28 | 945.79 | -53.3% |
| Market Cap (mil) | 276,503.44 |
| Beta | 1.13 |
| Outstanding shares (mil) | 136.39 |
| Enterprise Value (mil) | 280,465.06 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.69% |
| Cost of Debt | 8.41% |
| WACC | 15.60% |