As of 2025-05-15, the Intrinsic Value of Emami Paper Mills Ltd (EMAMIPAP.NS) is 89.49 INR. This EMAMIPAP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.98 INR, the upside of Emami Paper Mills Ltd is -5.80%.
The range of the Intrinsic Value is 38.47 - 210.58 INR
Based on its market price of 94.98 INR and our intrinsic valuation, Emami Paper Mills Ltd (EMAMIPAP.NS) is overvalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.47 - 210.58 | 89.49 | -5.8% |
| DCF (Growth 10y) | 46.89 - 208.34 | 95.79 | 0.8% |
| DCF (EBITDA 5y) | 44.97 - 92.69 | 68.32 | -28.1% |
| DCF (EBITDA 10y) | 51.48 - 126.00 | 84.34 | -11.2% |
| Fair Value | 203.68 - 203.68 | 203.68 | 114.44% |
| P/E | 67.78 - 91.01 | 78.60 | -17.2% |
| EV/EBITDA | (6.72) - 19.07 | 6.42 | -93.2% |
| EPV | 203.04 - 395.79 | 299.41 | 215.2% |
| DDM - Stable | 29.24 - 58.22 | 43.73 | -54.0% |
| DDM - Multi | 51.93 - 78.83 | 62.50 | -34.2% |
| Market Cap (mil) | 5,746.29 |
| Beta | 0.86 |
| Outstanding shares (mil) | 60.50 |
| Enterprise Value (mil) | 12,113.89 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.55% |
| Cost of Debt | 12.95% |
| WACC | 14.29% |