As of 2026-04-04, the Intrinsic Value of Emami Paper Mills Ltd (EMAMIPAP.NS) is 225.73 INR. This EMAMIPAP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.06 INR, the upside of Emami Paper Mills Ltd is 252.40%.
The range of the Intrinsic Value is 146.73 - 378.09 INR
Based on its market price of 64.06 INR and our intrinsic valuation, Emami Paper Mills Ltd (EMAMIPAP.NS) is undervalued by 252.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 146.73 - 378.09 | 225.73 | 252.4% |
| DCF (Growth 10y) | 172.74 - 387.85 | 247.04 | 285.6% |
| DCF (EBITDA 5y) | 55.66 - 107.57 | 76.46 | 19.4% |
| DCF (EBITDA 10y) | 108.19 - 172.42 | 134.89 | 110.6% |
| Fair Value | 139.67 - 139.67 | 139.67 | 118.03% |
| P/E | 42.35 - 64.22 | 56.38 | -12.0% |
| EV/EBITDA | (22.44) - 30.30 | (4.45) | -106.9% |
| EPV | 278.74 - 386.24 | 332.49 | 419.0% |
| DDM - Stable | 23.55 - 47.55 | 35.55 | -44.5% |
| DDM - Multi | 81.12 - 124.63 | 98.09 | 53.1% |
| Market Cap (mil) | 3,875.63 |
| Beta | 1.22 |
| Outstanding shares (mil) | 60.50 |
| Enterprise Value (mil) | 11,930.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.09% |
| Cost of Debt | 9.35% |
| WACC | 10.42% |