As of 2025-07-21, the Intrinsic Value of Filatex India Ltd (FILATEX.NS) is 56.76 INR. This FILATEX.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.63 INR, the upside of Filatex India Ltd is -3.20%.
The range of the Intrinsic Value is 47.23 - 71.42 INR
Based on its market price of 58.63 INR and our intrinsic valuation, Filatex India Ltd (FILATEX.NS) is overvalued by 3.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.23 - 71.42 | 56.76 | -3.2% |
| DCF (Growth 10y) | 54.61 - 79.17 | 64.45 | 9.9% |
| DCF (EBITDA 5y) | 90.20 - 110.17 | 98.62 | 68.2% |
| DCF (EBITDA 10y) | 79.22 - 104.39 | 90.07 | 53.6% |
| Fair Value | 55.96 - 55.96 | 55.96 | -4.55% |
| P/E | 62.07 - 82.27 | 69.70 | 18.9% |
| EV/EBITDA | 51.46 - 66.60 | 59.40 | 1.3% |
| EPV | 32.37 - 41.48 | 36.92 | -37.0% |
| DDM - Stable | 13.15 - 25.88 | 19.52 | -66.7% |
| DDM - Multi | 31.38 - 49.56 | 38.55 | -34.2% |
| Market Cap (mil) | 26,023.51 |
| Beta | 1.49 |
| Outstanding shares (mil) | 443.86 |
| Enterprise Value (mil) | 26,918.71 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.27% |
| Cost of Debt | 6.51% |
| WACC | 14.70% |