What is the intrinsic value of EICHERMOT.NS?

As of 2025-05-07, the Intrinsic Value of Eicher Motors Ltd (EICHERMOT.NS) is 1,787.88 INR. This EICHERMOT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,515.00 INR, the upside of Eicher Motors Ltd is -67.60%.

The range of the Intrinsic Value is 1,377.25 - 2,598.27 INR

Is EICHERMOT.NS undervalued or overvalued?

Based on its market price of 5,515.00 INR and our intrinsic valuation, Eicher Motors Ltd (EICHERMOT.NS) is overvalued by 67.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,377.25 - 2,598.27	1,787.88	-67.6%
DCF (Growth 10y)	1,848.56 - 3,480.36	2,402.52	-56.4%
DCF (EBITDA 5y)	2,650.56 - 4,899.05	3,374.30	-38.8%
DCF (EBITDA 10y)	2,832.56 - 5,694.80	3,768.74	-31.7%
Fair Value	2,989.88 - 2,989.88	2,989.88	-45.79%
P/E	4,361.66 - 7,130.16	5,025.16	-8.9%
EV/EBITDA	2,045.67 - 3,893.74	2,610.47	-52.7%
EPV	494.47 - 706.17	600.32	-89.1%
DDM - Stable	776.90 - 1,976.82	1,376.86	-75.0%
DDM - Multi	1,482.91 - 2,916.85	1,964.36	-64.4%