As of 2025-07-16, the Intrinsic Value of Deep Energy Resources Ltd (DEEPENR.NS) is 163.43 INR. This DEEPENR.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 312.25 INR, the upside of Deep Energy Resources Ltd is -47.70%.
The range of the Intrinsic Value is 114.14 - 288.62 INR
Based on its market price of 312.25 INR and our intrinsic valuation, Deep Energy Resources Ltd (DEEPENR.NS) is overvalued by 47.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (483.66) - (259.86) | (340.20) | -209.0% |
| DCF (Growth 10y) | (56.05) - (72.30) | (62.36) | -120.0% |
| DCF (EBITDA 5y) | 114.14 - 288.62 | 163.43 | -47.7% |
| DCF (EBITDA 10y) | 75.98 - 242.47 | 123.32 | -60.5% |
| Fair Value | 2.18 - 2.18 | 2.18 | -99.30% |
| P/E | 1.13 - 6.21 | 3.65 | -98.8% |
| EV/EBITDA | (7.45) - 244.53 | 90.36 | -71.1% |
| EPV | (66.49) - (80.39) | (73.44) | -123.5% |
| DDM - Stable | 0.59 - 1.31 | 0.95 | -99.7% |
| DDM - Multi | 4.58 - 7.94 | 5.81 | -98.1% |
| Market Cap (mil) | 9,992.00 |
| Beta | 0.48 |
| Outstanding shares (mil) | 32.00 |
| Enterprise Value (mil) | 10,275.31 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.20% |
| Cost of Debt | 19.07% |
| WACC | 12.24% |