As of 2025-08-08, the Intrinsic Value of IOL Chemicals and Pharmaceuticals Ltd (IOLCP.NS) is 79.04 INR. This IOLCP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.99 INR, the upside of IOL Chemicals and Pharmaceuticals Ltd is -19.30%.
The range of the Intrinsic Value is 65.92 - 99.38 INR
Based on its market price of 97.99 INR and our intrinsic valuation, IOL Chemicals and Pharmaceuticals Ltd (IOLCP.NS) is overvalued by 19.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.92 - 99.38 | 79.04 | -19.3% |
| DCF (Growth 10y) | 87.81 - 132.35 | 105.43 | 7.6% |
| DCF (EBITDA 5y) | 197.85 - 275.03 | 233.73 | 138.5% |
| DCF (EBITDA 10y) | 178.70 - 275.65 | 221.47 | 126.0% |
| Fair Value | 17.22 - 17.22 | 17.22 | -82.43% |
| P/E | 86.43 - 140.34 | 110.17 | 12.4% |
| EV/EBITDA | 102.47 - 203.45 | 155.26 | 58.4% |
| EPV | 22.56 - 27.94 | 25.25 | -74.2% |
| DDM - Stable | 15.05 - 27.85 | 21.45 | -78.1% |
| DDM - Multi | 58.74 - 84.52 | 69.32 | -29.3% |
| Market Cap (mil) | 28,763.00 |
| Beta | 1.90 |
| Outstanding shares (mil) | 293.53 |
| Enterprise Value (mil) | 27,851.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.57% |
| Cost of Debt | 87.47% |
| WACC | 17.10% |