As of 2025-05-18, the Intrinsic Value of IFB Agro Industries Ltd (IFBAGRO.NS) is 435.37 INR. This IFBAGRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 537.75 INR, the upside of IFB Agro Industries Ltd is -19.00%.
The range of the Intrinsic Value is 371.66 - 527.51 INR
Based on its market price of 537.75 INR and our intrinsic valuation, IFB Agro Industries Ltd (IFBAGRO.NS) is overvalued by 19.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 371.66 - 527.51 | 435.37 | -19.0% |
| DCF (Growth 10y) | 486.02 - 664.04 | 559.72 | 4.1% |
| DCF (EBITDA 5y) | 994.06 - 1,959.59 | 1,473.45 | 174.0% |
| DCF (EBITDA 10y) | 894.42 - 1,727.62 | 1,286.20 | 139.2% |
| Fair Value | 100.75 - 100.75 | 100.75 | -81.27% |
| P/E | 142.75 - 564.59 | 338.28 | -37.1% |
| EV/EBITDA | 327.61 - 1,268.81 | 702.95 | 30.7% |
| EPV | 441.59 - 529.96 | 485.77 | -9.7% |
| DDM - Stable | 93.33 - 173.00 | 133.17 | -75.2% |
| DDM - Multi | 331.85 - 481.34 | 393.12 | -26.9% |
| Market Cap (mil) | 5,038.72 |
| Beta | 1.34 |
| Outstanding shares (mil) | 9.37 |
| Enterprise Value (mil) | 5,054.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.80% |
| Cost of Debt | 10.02% |
| WACC | 14.64% |