As of 2025-07-07, the Intrinsic Value of I G Petrochemicals Ltd (IGPL.NS) is 343.15 INR. This IGPL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 482.10 INR, the upside of I G Petrochemicals Ltd is -28.80%.
The range of the Intrinsic Value is 299.67 - 403.33 INR
Based on its market price of 482.10 INR and our intrinsic valuation, I G Petrochemicals Ltd (IGPL.NS) is overvalued by 28.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 299.67 - 403.33 | 343.15 | -28.8% |
| DCF (Growth 10y) | 372.71 - 485.63 | 420.67 | -12.7% |
| DCF (EBITDA 5y) | 882.82 - 1,226.87 | 1,066.35 | 121.2% |
| DCF (EBITDA 10y) | 754.12 - 1,078.17 | 917.14 | 90.2% |
| Fair Value | 882.57 - 882.57 | 882.57 | 83.07% |
| P/E | 600.44 - 1,323.15 | 737.59 | 53.0% |
| EV/EBITDA | 660.81 - 1,051.13 | 858.18 | 78.0% |
| EPV | 193.47 - 227.09 | 210.28 | -56.4% |
| DDM - Stable | 145.76 - 255.82 | 200.79 | -58.4% |
| DDM - Multi | 201.05 - 270.80 | 230.61 | -52.2% |
| Market Cap (mil) | 14,843.86 |
| Beta | 1.18 |
| Outstanding shares (mil) | 30.79 |
| Enterprise Value (mil) | 15,696.89 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.69% |
| Cost of Debt | 8.55% |
| WACC | 15.95% |