As of 2026-04-06, the Intrinsic Value of IFGL Refractories Ltd (IFGLEXPOR.NS) is 173.63 INR. This IFGLEXPOR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.20 INR, the upside of IFGL Refractories Ltd is 26.60%.
The range of the Intrinsic Value is 137.64 - 231.83 INR
Based on its market price of 137.20 INR and our intrinsic valuation, IFGL Refractories Ltd (IFGLEXPOR.NS) is undervalued by 26.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 137.64 - 231.83 | 173.63 | 26.6% |
| DCF (Growth 10y) | 293.83 - 480.70 | 365.63 | 166.5% |
| DCF (EBITDA 5y) | 286.07 - 483.40 | 370.01 | 169.7% |
| DCF (EBITDA 10y) | 386.00 - 649.14 | 495.51 | 261.2% |
| Fair Value | 100.05 - 100.05 | 100.05 | -27.07% |
| P/E | 83.08 - 346.85 | 200.74 | 46.3% |
| EV/EBITDA | 91.57 - 224.09 | 148.56 | 8.3% |
| EPV | 66.32 - 85.54 | 75.93 | -44.7% |
| DDM - Stable | 19.56 - 38.30 | 28.93 | -78.9% |
| DDM - Multi | 231.70 - 334.09 | 272.50 | 98.6% |
| Market Cap (mil) | 9,889.38 |
| Beta | 1.79 |
| Outstanding shares (mil) | 72.08 |
| Enterprise Value (mil) | 11,482.68 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.86% |
| Cost of Debt | 7.00% |
| WACC | 13.97% |