As of 2025-05-17, the Intrinsic Value of Genus Paper & Boards Ltd (GENUSPAPER.NS) is 1.53 INR. This GENUSPAPER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.99 INR, the upside of Genus Paper & Boards Ltd is -92.30%.
The range of the Intrinsic Value is (1.70) - 7.34 INR
Based on its market price of 19.99 INR and our intrinsic valuation, Genus Paper & Boards Ltd (GENUSPAPER.NS) is overvalued by 92.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.70) - 7.34 | 1.53 | -92.3% |
| DCF (Growth 10y) | 2.71 - 15.13 | 7.20 | -64.0% |
| DCF (EBITDA 5y) | 30.05 - 62.61 | 47.76 | 138.9% |
| DCF (EBITDA 10y) | 21.69 - 57.82 | 38.72 | 93.7% |
| Fair Value | 3.32 - 3.32 | 3.32 | -83.38% |
| P/E | 1.14 - 6.51 | 3.11 | -84.5% |
| EV/EBITDA | 6.95 - 20.13 | 16.20 | -19.0% |
| EPV | (21.38) - (24.85) | (23.12) | -215.6% |
| DDM - Stable | 0.44 - 0.93 | 0.69 | -96.6% |
| DDM - Multi | 6.69 - 11.64 | 8.55 | -57.2% |
| Market Cap (mil) | 5,140.03 |
| Beta | 0.84 |
| Outstanding shares (mil) | 257.13 |
| Enterprise Value (mil) | 8,739.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.92% |
| Cost of Debt | 14.67% |
| WACC | 16.28% |