As of 2025-05-16, the Intrinsic Value of Insecticides (India) Ltd (INSECTICID.NS) is 509.62 INR. This INSECTICID.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 724.25 INR, the upside of Insecticides (India) Ltd is -29.60%.
The range of the Intrinsic Value is 420.39 - 650.76 INR
Based on its market price of 724.25 INR and our intrinsic valuation, Insecticides (India) Ltd (INSECTICID.NS) is overvalued by 29.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 420.39 - 650.76 | 509.62 | -29.6% |
| DCF (Growth 10y) | 610.80 - 931.61 | 736.21 | 1.7% |
| DCF (EBITDA 5y) | 859.93 - 1,088.26 | 928.94 | 28.3% |
| DCF (EBITDA 10y) | 942.26 - 1,290.98 | 1,067.12 | 47.3% |
| Fair Value | 233.06 - 233.06 | 233.06 | -67.82% |
| P/E | 668.40 - 1,204.88 | 814.52 | 12.5% |
| EV/EBITDA | 546.14 - 1,071.96 | 708.08 | -2.2% |
| EPV | 190.86 - 237.33 | 214.10 | -70.4% |
| DDM - Stable | 219.83 - 444.11 | 331.97 | -54.2% |
| DDM - Multi | 494.44 - 778.72 | 605.06 | -16.5% |
| Market Cap (mil) | 21,075.68 |
| Beta | 1.22 |
| Outstanding shares (mil) | 29.10 |
| Enterprise Value (mil) | 21,019.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.64% |
| Cost of Debt | 8.90% |
| WACC | 15.27% |