As of 2026-04-05, the Intrinsic Value of EPL Ltd (EPL.NS) is 138.84 INR. This EPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 213.73 INR, the upside of EPL Ltd is -35.00%.
The range of the Intrinsic Value is 119.08 - 166.64 INR
Based on its market price of 213.73 INR and our intrinsic valuation, EPL Ltd (EPL.NS) is overvalued by 35.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.08 - 166.64 | 138.84 | -35.0% |
| DCF (Growth 10y) | 157.04 - 210.12 | 179.33 | -16.1% |
| DCF (EBITDA 5y) | 204.31 - 250.64 | 228.78 | 7.0% |
| DCF (EBITDA 10y) | 215.58 - 271.14 | 243.31 | 13.8% |
| Fair Value | 182.94 - 182.94 | 182.94 | -14.41% |
| P/E | 167.02 - 212.24 | 195.07 | -8.7% |
| EV/EBITDA | 148.14 - 219.97 | 193.94 | -9.3% |
| EPV | 88.02 - 103.96 | 95.99 | -55.1% |
| DDM - Stable | 59.31 - 106.02 | 82.66 | -61.3% |
| DDM - Multi | 105.19 - 141.09 | 120.25 | -43.7% |
| Market Cap (mil) | 68,447.03 |
| Beta | 1.21 |
| Outstanding shares (mil) | 320.25 |
| Enterprise Value (mil) | 74,750.03 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.68% |
| Cost of Debt | 9.01% |
| WACC | 14.79% |