As of 2025-07-08, the Intrinsic Value of Eveready Industries India Ltd (EVEREADY.NS) is 194.17 INR. This EVEREADY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 318.35 INR, the upside of Eveready Industries India Ltd is -39.00%.
The range of the Intrinsic Value is 152.35 - 262.75 INR
Based on its market price of 318.35 INR and our intrinsic valuation, Eveready Industries India Ltd (EVEREADY.NS) is overvalued by 39.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 152.35 - 262.75 | 194.17 | -39.0% |
| DCF (Growth 10y) | 187.86 - 305.94 | 233.18 | -26.8% |
| DCF (EBITDA 5y) | 196.43 - 297.69 | 245.95 | -22.7% |
| DCF (EBITDA 10y) | 220.85 - 337.41 | 274.85 | -13.7% |
| Fair Value | 56.71 - 56.71 | 56.71 | -82.19% |
| P/E | 144.26 - 310.78 | 231.08 | -27.4% |
| EV/EBITDA | 111.66 - 199.48 | 148.08 | -53.5% |
| EPV | 141.35 - 189.19 | 165.27 | -48.1% |
| DDM - Stable | 56.46 - 116.71 | 86.58 | -72.8% |
| DDM - Multi | 108.68 - 178.62 | 135.48 | -57.4% |
| Market Cap (mil) | 23,140.86 |
| Beta | 1.01 |
| Outstanding shares (mil) | 72.69 |
| Enterprise Value (mil) | 26,193.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.40% |
| Cost of Debt | 7.15% |
| WACC | 13.41% |