EIDPARRY.NS
E.I.D-Parry (India) Ltd
Price:
1,095.6
INR
Volume:
197,335
India | Chemicals
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
EIDPARRY.NS Intrinsic Value
19.2 %
Upside
What is the intrinsic value of EIDPARRY.NS?
As of 2025-07-06, the Intrinsic Value of E.I.D-Parry (India) Ltd (EIDPARRY.NS) is 1,305.86 INR. This EIDPARRY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,095.60 INR, the upside of E.I.D-Parry (India) Ltd is 19.2%.
The range of the Intrinsic Value is 1,119.41 - 1,598.01 INR.
Is EIDPARRY.NS undervalued or overvalued?
Based on its market price of 1,095.60 INR and our intrinsic valuation, E.I.D-Parry (India) Ltd (EIDPARRY.NS) is undervalued by 19.2%.
1,095.60 INR
Stock Price
1,305.86 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 1,119.41 - 1,598.01 | 1,305.86 | 19.2% | |
| DCF (Growth Exit 10Y) | 1,296.12 - 1,819.32 | 1,502.70 | 37.2% | |
| DCF (EBITDA Exit 5Y) | 1,394.65 - 1,846.55 | 1,580.50 | 44.3% | |
| DCF (EBITDA Exit 10Y) | 1,472.59 - 2,000.92 | 1,691.43 | 54.4% | |
| Peter Lynch Fair Value | 942.39 - 942.39 | 942.39 | -13.98% | |
| P/E Multiples | 1,035.56 - 2,166.49 | 1,491.01 | 36.1% | |
| EV/EBITDA Multiples | 1,079.47 - 1,740.12 | 1,383.95 | 26.3% | |
| Earnings Power Value | 954.79 - 1,176.37 | 1,065.58 | -2.7% | |
| Dividend Discount Model - Stable | 218.64 - 427.42 | 323.03 | -70.5% | |
| Dividend Discount Model - Multi Stages | 562.6 - 857.63 | 679.72 | -38.0% | |
| Market Cap (mil) | 194,776 |
| Beta | 1.45 |
| Outstanding shares (mil) | 178 |
| Enterprise Value (mil) | 180,166 |
| Market risk premium | 8.8% |
| Cost of Equity | 16.6% |
| Cost of Debt | 11.75% |
| WACC | 15.9% |