As of 2025-10-17, the Intrinsic Value of Indo Tech Transformers Ltd (INDOTECH.NS) is 1,128.44 INR. This INDOTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,719.00 INR, the upside of Indo Tech Transformers Ltd is -34.40%.
The range of the Intrinsic Value is 966.09 - 1,371.64 INR
Based on its market price of 1,719.00 INR and our intrinsic valuation, Indo Tech Transformers Ltd (INDOTECH.NS) is overvalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 966.09 - 1,371.64 | 1,128.44 | -34.4% |
| DCF (Growth 10y) | 1,360.90 - 1,943.09 | 1,596.05 | -7.2% |
| DCF (EBITDA 5y) | 1,543.30 - 2,235.48 | 1,918.54 | 11.6% |
| DCF (EBITDA 10y) | 1,732.15 - 2,570.19 | 2,147.48 | 24.9% |
| Fair Value | 1,815.95 - 1,815.95 | 1,815.95 | 5.64% |
| P/E | 1,821.76 - 2,276.48 | 2,059.52 | 19.8% |
| EV/EBITDA | 1,057.64 - 1,501.14 | 1,337.28 | -22.2% |
| EPV | 364.53 - 435.79 | 400.16 | -76.7% |
| DDM - Stable | 312.08 - 604.10 | 458.09 | -73.4% |
| DDM - Multi | 811.52 - 1,260.95 | 990.66 | -42.4% |
| Market Cap (mil) | 18,255.78 |
| Beta | 2.47 |
| Outstanding shares (mil) | 10.62 |
| Enterprise Value (mil) | 17,406.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.56% |
| Cost of Debt | 7.46% |
| WACC | 15.52% |