As of 2025-07-07, the Intrinsic Value of Emkay Taps And Cutting Tools Ltd (EMKAYTOOLS.NS) is 211.54 INR. This EMKAYTOOLS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 247.15 INR, the upside of Emkay Taps And Cutting Tools Ltd is -14.40%.
The range of the Intrinsic Value is 184.79 - 250.06 INR
Based on its market price of 247.15 INR and our intrinsic valuation, Emkay Taps And Cutting Tools Ltd (EMKAYTOOLS.NS) is overvalued by 14.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 184.79 - 250.06 | 211.54 | -14.4% |
| DCF (Growth 10y) | 226.75 - 303.19 | 258.43 | 4.6% |
| DCF (EBITDA 5y) | 273.16 - 366.00 | 305.05 | 23.4% |
| DCF (EBITDA 10y) | 281.54 - 383.70 | 319.52 | 29.3% |
| Fair Value | 1,095.62 - 1,095.62 | 1,095.62 | 343.30% |
| P/E | 410.97 - 1,159.60 | 715.13 | 189.4% |
| EV/EBITDA | 257.79 - 622.04 | 393.70 | 59.3% |
| EPV | 112.38 - 137.07 | 124.73 | -49.5% |
| DDM - Stable | 185.66 - 346.26 | 265.96 | 7.6% |
| DDM - Multi | 120.75 - 180.40 | 145.06 | -41.3% |
| Market Cap (mil) | 2,637.09 |
| Beta | 0.71 |
| Outstanding shares (mil) | 10.67 |
| Enterprise Value (mil) | 2,661.15 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.96% |
| Cost of Debt | 7.46% |
| WACC | 15.72% |