As of 2025-07-04, the Intrinsic Value of Eimco Elecon India Ltd (EIMCOELECO.NS) is 777.15 INR. This EIMCOELECO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,625.00 INR, the upside of Eimco Elecon India Ltd is -70.40%.
The range of the Intrinsic Value is 646.30 - 987.50 INR
Based on its market price of 2,625.00 INR and our intrinsic valuation, Eimco Elecon India Ltd (EIMCOELECO.NS) is overvalued by 70.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 646.30 - 987.50 | 777.15 | -70.4% |
| DCF (Growth 10y) | 863.55 - 1,309.00 | 1,035.98 | -60.5% |
| DCF (EBITDA 5y) | 1,572.02 - 2,301.66 | 2,045.63 | -22.1% |
| DCF (EBITDA 10y) | 1,577.15 - 2,456.70 | 2,083.39 | -20.6% |
| Fair Value | 2,119.41 - 2,119.41 | 2,119.41 | -19.26% |
| P/E | 1,886.61 - 2,692.49 | 2,286.04 | -12.9% |
| EV/EBITDA | 1,042.03 - 2,476.45 | 1,846.34 | -29.7% |
| EPV | 453.09 - 559.12 | 506.10 | -80.7% |
| DDM - Stable | 440.56 - 915.19 | 677.87 | -74.2% |
| DDM - Multi | 757.78 - 1,249.78 | 945.82 | -64.0% |
| Market Cap (mil) | 15,146.25 |
| Beta | 1.54 |
| Outstanding shares (mil) | 5.77 |
| Enterprise Value (mil) | 15,130.02 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.90% |
| Cost of Debt | 58.32% |
| WACC | 14.91% |