As of 2025-07-16, the Intrinsic Value of India Cements Ltd (INDIACEM.NS) is (179.43) INR. This INDIACEM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 347.80 INR, the upside of India Cements Ltd is -151.60%.
The range of the Intrinsic Value is (208.98) - (160.39) INR
Based on its market price of 347.80 INR and our intrinsic valuation, India Cements Ltd (INDIACEM.NS) is overvalued by 151.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (208.98) - (160.39) | (179.43) | -151.6% |
| DCF (Growth 10y) | (126.08) - (144.08) | (133.36) | -138.3% |
| DCF (EBITDA 5y) | (101.67) - (107.93) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (86.05) - (64.20) | (1,234.50) | -123450.0% |
| Fair Value | -23.18 - -23.18 | -23.18 | -106.67% |
| P/E | (133.08) - (123.07) | (142.47) | -141.0% |
| EV/EBITDA | (78.51) - (83.88) | (89.95) | -125.9% |
| EPV | 48.69 - 62.02 | 55.35 | -84.1% |
| DDM - Stable | (24.79) - (48.04) | (36.41) | -110.5% |
| DDM - Multi | 43.97 - 67.42 | 53.33 | -84.7% |
| Market Cap (mil) | 107,783.22 |
| Beta | 0.69 |
| Outstanding shares (mil) | 309.90 |
| Enterprise Value (mil) | 118,393.42 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.89% |
| Cost of Debt | 7.20% |
| WACC | 12.94% |