What is the intrinsic value of FINEORG.NS?

As of 2025-05-23, the Intrinsic Value of Fine Organic Industries Ltd (FINEORG.NS) is 2,285.75 INR. This FINEORG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,586.00 INR, the upside of Fine Organic Industries Ltd is -50.20%.

The range of the Intrinsic Value is 1,980.29 - 2,760.76 INR

Is FINEORG.NS undervalued or overvalued?

Based on its market price of 4,586.00 INR and our intrinsic valuation, Fine Organic Industries Ltd (FINEORG.NS) is overvalued by 50.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,980.29 - 2,760.76	2,285.75	-50.2%
DCF (Growth 10y)	2,254.77 - 3,062.55	2,574.94	-43.9%
DCF (EBITDA 5y)	3,521.26 - 4,690.30	3,910.61	-14.7%
DCF (EBITDA 10y)	3,407.20 - 4,691.21	3,866.08	-15.7%
Fair Value	3,347.18 - 3,347.18	3,347.18	-27.01%
P/E	3,778.28 - 5,114.15	4,414.52	-3.7%
EV/EBITDA	3,166.08 - 4,010.13	3,517.98	-23.3%
EPV	1,393.56 - 1,600.01	1,496.78	-67.4%
DDM - Stable	737.18 - 1,481.72	1,109.45	-75.8%
DDM - Multi	1,121.22 - 1,764.12	1,372.18	-70.1%