What is the intrinsic value of GOLDENTOBC.NS?

As of 2025-05-18, the Intrinsic Value of Golden Tobacco Ltd (GOLDENTOBC.NS) is 23.71 INR. This GOLDENTOBC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.50 INR, the upside of Golden Tobacco Ltd is -33.20%.

The range of the Intrinsic Value is 19.42 - 30.85 INR

Is GOLDENTOBC.NS undervalued or overvalued?

Based on its market price of 35.50 INR and our intrinsic valuation, Golden Tobacco Ltd (GOLDENTOBC.NS) is overvalued by 33.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.42 - 30.85	23.71	-33.2%
DCF (Growth 10y)	20.31 - 30.41	24.17	-31.9%
DCF (EBITDA 5y)	22.00 - 29.24	23.56	-33.6%
DCF (EBITDA 10y)	22.28 - 30.53	24.84	-30.0%
Fair Value	98.24 - 98.24	98.24	176.73%
P/E	35.27 - 51.24	41.56	17.1%
EV/EBITDA	27.42 - 59.50	38.74	9.1%
EPV	64.98 - 87.03	76.01	114.1%
DDM - Stable	17.41 - 37.27	27.34	-23.0%
DDM - Multi	12.90 - 21.84	16.25	-54.2%