As of 2026-05-27, the Intrinsic Value of E.I.D-Parry (India) Ltd (EIDPARRY.NS) is 1,163.93 INR. This EIDPARRY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 764.55 INR, the upside of E.I.D-Parry (India) Ltd is 52.20%.
The range of the Intrinsic Value is 947.24 - 1,525.06 INR
Based on its market price of 764.55 INR and our intrinsic valuation, E.I.D-Parry (India) Ltd (EIDPARRY.NS) is undervalued by 52.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 947.24 - 1,525.06 | 1,163.93 | 52.2% |
| DCF (Growth 10y) | 1,093.66 - 1,678.29 | 1,316.02 | 72.1% |
| DCF (EBITDA 5y) | 1,156.72 - 1,688.04 | 1,379.46 | 80.4% |
| DCF (EBITDA 10y) | 1,225.14 - 1,791.46 | 1,460.30 | 91.0% |
| Fair Value | 1,275.43 - 1,275.43 | 1,275.43 | 66.82% |
| P/E | 1,116.68 - 1,969.62 | 1,506.20 | 97.0% |
| EV/EBITDA | 1,071.75 - 1,567.91 | 1,333.86 | 74.5% |
| EPV | 656.79 - 852.90 | 754.85 | -1.3% |
| DDM - Stable | 324.98 - 639.90 | 482.44 | -36.9% |
| DDM - Multi | 690.39 - 1,043.74 | 830.12 | 8.6% |
| Market Cap (mil) | 135,990.52 |
| Beta | 0.90 |
| Outstanding shares (mil) | 177.87 |
| Enterprise Value (mil) | 147,078.31 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.40% |
| Cost of Debt | 11.75% |
| WACC | 14.27% |