EKC.NS
Everest Kanto Cylinder Ltd
Price:  
137.78 
INR
Volume:  
1,743,320.00
India | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EKC.NS Intrinsic Value

9.60 %
Upside

What is the intrinsic value of EKC.NS?

As of 2025-05-25, the Intrinsic Value of Everest Kanto Cylinder Ltd (EKC.NS) is 151.06 INR. This EKC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.78 INR, the upside of Everest Kanto Cylinder Ltd is 9.60%.

The range of the Intrinsic Value is 125.29 - 190.55 INR

Is EKC.NS undervalued or overvalued?

Based on its market price of 137.78 INR and our intrinsic valuation, Everest Kanto Cylinder Ltd (EKC.NS) is undervalued by 9.60%.

137.78 INR
Stock Price
151.06 INR
Intrinsic Value
Intrinsic Value Details

EKC.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 125.29 - 190.55 151.06 9.6%
DCF (Growth 10y) 190.83 - 285.44 228.51 65.9%
DCF (EBITDA 5y) 276.35 - 378.80 329.61 139.2%
DCF (EBITDA 10y) 304.88 - 443.07 371.70 169.8%
Fair Value 220.81 - 220.81 220.81 60.26%
P/E 230.88 - 321.82 281.43 104.3%
EV/EBITDA 131.32 - 219.51 173.48 25.9%
EPV 72.56 - 90.22 81.39 -40.9%
DDM - Stable 40.33 - 79.60 59.97 -56.5%
DDM - Multi 129.18 - 199.06 156.76 13.8%

EKC.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,460.29
Beta 2.53
Outstanding shares (mil) 112.21
Enterprise Value (mil) 16,399.69
Market risk premium 8.31%
Cost of Equity 16.66%
Cost of Debt 7.45%
WACC 16.20%