As of 2025-05-04, the Intrinsic Value of Everest Kanto Cylinder Ltd (EKC.NS) is 68.79 INR. This EKC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.40 INR, the upside of Everest Kanto Cylinder Ltd is -41.40%.
The range of the Intrinsic Value is 57.20 - 85.89 INR
Based on its market price of 117.40 INR and our intrinsic valuation, Everest Kanto Cylinder Ltd (EKC.NS) is overvalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.20 - 85.89 | 68.79 | -41.4% |
| DCF (Growth 10y) | 95.55 - 139.11 | 113.29 | -3.5% |
| DCF (EBITDA 5y) | 181.50 - 238.71 | 208.94 | 78.0% |
| DCF (EBITDA 10y) | 183.42 - 255.10 | 216.57 | 84.5% |
| Fair Value | 220.81 - 220.81 | 220.81 | 88.08% |
| P/E | 186.66 - 246.74 | 210.30 | 79.1% |
| EV/EBITDA | 118.56 - 166.71 | 142.66 | 21.5% |
| EPV | 78.90 - 94.91 | 86.91 | -26.0% |
| DDM - Stable | 42.44 - 80.65 | 61.55 | -47.6% |
| DDM - Multi | 97.27 - 143.12 | 115.79 | -1.4% |
| Market Cap (mil) | 13,173.45 |
| Beta | 2.48 |
| Outstanding shares (mil) | 112.21 |
| Enterprise Value (mil) | 14,112.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.71% |
| Cost of Debt | 7.45% |
| WACC | 15.22% |