As of 2025-07-13, the Intrinsic Value of Indus Gas Ltd (INDI.L) is 61.52 GBP. This INDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.60 GBP, the upside of Indus Gas Ltd is 388.30%.
The range of the Intrinsic Value is 45.01 - 130.25 GBP
Based on its market price of 12.60 GBP and our intrinsic valuation, Indus Gas Ltd (INDI.L) is undervalued by 388.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.01 - 130.25 | 61.52 | 388.3% |
| DCF (Growth 10y) | 36.34 - 76.04 | 44.45 | 252.8% |
| DCF (EBITDA 5y) | 39.38 - 52.05 | 45.58 | 261.7% |
| DCF (EBITDA 10y) | 37.16 - 51.71 | 43.37 | 244.2% |
| Fair Value | 27.48 - 27.48 | 27.48 | 118.13% |
| P/E | 7.98 - 37.93 | 21.01 | 66.8% |
| EV/EBITDA | 30.42 - 132.69 | 70.16 | 456.8% |
| EPV | (116.77) - (363.27) | (240.02) | -2004.9% |
| DDM - Stable | 2.99 - 8.91 | 5.95 | -52.8% |
| DDM - Multi | 0.36 - 1.14 | 0.56 | -95.5% |
| Market Cap (mil) | 13.72 |
| Beta | 0.72 |
| Outstanding shares (mil) | 1.09 |
| Enterprise Value (mil) | 13.56 |
| Market risk premium | 5.98% |
| Cost of Equity | 92.66% |
| Cost of Debt | 9.89% |
| WACC | 7.97% |