As of 2025-11-13, the Intrinsic Value of Indus Gas Ltd (INDI.L) is 3.24 GBP. This INDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 8.82 GBP, the upside of Indus Gas Ltd is -63.20%.
The range of the Intrinsic Value is (157.18) - 2,019.19 GBP
Based on its market price of 8.82 GBP and our intrinsic valuation, Indus Gas Ltd (INDI.L) is overvalued by 63.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (170.56) - 1,816.52 | (23.83) | -370.2% |
| DCF (Growth 10y) | (157.18) - 2,019.19 | 3.24 | -63.2% |
| DCF (EBITDA 5y) | (271.66) - (254.02) | (937.85) | -123450.0% |
| DCF (EBITDA 10y) | (254.40) - (224.43) | (937.85) | -123450.0% |
| Fair Value | -696.70 - -696.70 | -696.70 | -7,999.07% |
| P/E | (741.29) - 44.40 | (388.29) | -4502.4% |
| EV/EBITDA | (308.76) - (244.97) | (284.96) | -3330.8% |
| EPV | (402.13) - (467.08) | (434.61) | -5027.5% |
| DDM - Stable | (344.72) - (645.42) | (495.07) | -5713.1% |
| DDM - Multi | 11.02 - 18.77 | 14.09 | 59.7% |
| Market Cap (mil) | 17.20 |
| Beta | 1.64 |
| Outstanding shares (mil) | 1.95 |
| Enterprise Value (mil) | 680.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 26.73% |
| Cost of Debt | 6.62% |
| WACC | 4.56% |