As of 2025-06-19, the Intrinsic Value of Exide Industries Ltd (EXIDEIND.NS) is 219.06 INR. This EXIDEIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 378.15 INR, the upside of Exide Industries Ltd is -42.10%.
The range of the Intrinsic Value is 183.10 - 272.81 INR
Based on its market price of 378.15 INR and our intrinsic valuation, Exide Industries Ltd (EXIDEIND.NS) is overvalued by 42.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.10 - 272.81 | 219.06 | -42.1% |
| DCF (Growth 10y) | 244.16 - 354.88 | 289.03 | -23.6% |
| DCF (EBITDA 5y) | 544.98 - 802.21 | 671.19 | 77.5% |
| DCF (EBITDA 10y) | 504.73 - 789.15 | 636.70 | 68.4% |
| Fair Value | 233.83 - 233.83 | 233.83 | -38.16% |
| P/E | 380.11 - 490.82 | 442.84 | 17.1% |
| EV/EBITDA | 296.81 - 481.07 | 377.60 | -0.1% |
| EPV | 62.77 - 80.65 | 71.71 | -81.0% |
| DDM - Stable | 42.32 - 80.59 | 61.45 | -83.7% |
| DDM - Multi | 147.24 - 218.79 | 176.12 | -53.4% |
| Market Cap (mil) | 321,427.50 |
| Beta | 1.12 |
| Outstanding shares (mil) | 850.00 |
| Enterprise Value (mil) | 339,714.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.46% |
| Cost of Debt | 11.30% |
| WACC | 16.18% |