As of 2025-06-18, the Intrinsic Value of Everest Kanto Cylinder Ltd (EKC.NS) is 153.63 INR. This EKC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.94 INR, the upside of Everest Kanto Cylinder Ltd is 19.20%.
The range of the Intrinsic Value is 123.76 - 200.06 INR
Based on its market price of 128.94 INR and our intrinsic valuation, Everest Kanto Cylinder Ltd (EKC.NS) is undervalued by 19.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 123.76 - 200.06 | 153.63 | 19.2% |
| DCF (Growth 10y) | 247.21 - 395.95 | 305.72 | 137.1% |
| DCF (EBITDA 5y) | 287.74 - 463.57 | 365.73 | 183.6% |
| DCF (EBITDA 10y) | 376.04 - 625.07 | 482.96 | 274.6% |
| Fair Value | 218.23 - 218.23 | 218.23 | 69.25% |
| P/E | 248.08 - 329.23 | 284.53 | 120.7% |
| EV/EBITDA | 125.40 - 213.66 | 177.33 | 37.5% |
| EPV | 82.18 - 101.79 | 91.99 | -28.7% |
| DDM - Stable | 39.22 - 77.29 | 58.26 | -54.8% |
| DDM - Multi | 154.47 - 243.02 | 189.42 | 46.9% |
| Market Cap (mil) | 14,468.36 |
| Beta | 2.65 |
| Outstanding shares (mil) | 112.21 |
| Enterprise Value (mil) | 15,376.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.87% |
| Cost of Debt | 5.00% |
| WACC | 15.53% |