As of 2025-06-22, the Intrinsic Value of Indian Oil Corporation Ltd (IOC.NS) is 306.53 INR. This IOC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.65 INR, the upside of Indian Oil Corporation Ltd is 121.10%.
The range of the Intrinsic Value is 208.14 - 505.63 INR
Based on its market price of 138.65 INR and our intrinsic valuation, Indian Oil Corporation Ltd (IOC.NS) is undervalued by 121.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 208.14 - 505.63 | 306.53 | 121.1% |
| DCF (Growth 10y) | 251.15 - 554.41 | 353.06 | 154.6% |
| DCF (EBITDA 5y) | 262.69 - 457.60 | 361.87 | 161.0% |
| DCF (EBITDA 10y) | 284.52 - 507.64 | 388.68 | 180.3% |
| Fair Value | 240.73 - 240.73 | 240.73 | 73.63% |
| P/E | 115.94 - 167.93 | 143.38 | 3.4% |
| EV/EBITDA | 50.85 - 152.72 | 116.47 | -16.0% |
| EPV | 63.19 - 133.06 | 98.12 | -29.2% |
| DDM - Stable | 40.04 - 84.56 | 62.30 | -55.1% |
| DDM - Multi | 167.21 - 266.86 | 205.10 | 47.9% |
| Market Cap (mil) | 1,957,909.90 |
| Beta | 1.18 |
| Outstanding shares (mil) | 14,121.24 |
| Enterprise Value (mil) | 3,559,720.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.04% |
| Cost of Debt | 7.67% |
| WACC | 12.50% |