What is the intrinsic value of DHANUKA.NS?

As of 2025-08-04, the Intrinsic Value of Dhanuka Agritech Ltd (DHANUKA.NS) is 929.31 INR. This DHANUKA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,645.60 INR, the upside of Dhanuka Agritech Ltd is -43.50%.

The range of the Intrinsic Value is 805.39 - 1,104.45 INR

Is DHANUKA.NS undervalued or overvalued?

Based on its market price of 1,645.60 INR and our intrinsic valuation, Dhanuka Agritech Ltd (DHANUKA.NS) is overvalued by 43.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	805.39 - 1,104.45	929.31	-43.5%
DCF (Growth 10y)	1,169.95 - 1,600.66	1,349.88	-18.0%
DCF (EBITDA 5y)	1,851.89 - 2,287.70	2,070.46	25.8%
DCF (EBITDA 10y)	2,046.90 - 2,704.78	2,360.23	43.4%
Fair Value	1,141.10 - 1,141.10	1,141.10	-30.66%
P/E	1,479.53 - 1,730.87	1,573.25	-4.4%
EV/EBITDA	1,156.80 - 1,427.10	1,302.50	-20.8%
EPV	363.84 - 430.32	397.08	-75.9%
DDM - Stable	285.75 - 521.11	403.43	-75.5%
DDM - Multi	673.59 - 964.97	794.17	-51.7%