As of 2025-08-12, the Intrinsic Value of Ircon International Ltd (IRCON.NS) is 95.65 INR. This IRCON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.50 INR, the upside of Ircon International Ltd is -43.20%.
The range of the Intrinsic Value is 82.88 - 116.01 INR
Based on its market price of 168.50 INR and our intrinsic valuation, Ircon International Ltd (IRCON.NS) is overvalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.88 - 116.01 | 95.65 | -43.2% |
| DCF (Growth 10y) | 97.04 - 135.73 | 112.13 | -33.5% |
| DCF (EBITDA 5y) | 115.92 - 160.65 | 131.82 | -21.8% |
| DCF (EBITDA 10y) | 116.44 - 165.05 | 134.52 | -20.2% |
| Fair Value | 94.31 - 94.31 | 94.31 | -44.03% |
| P/E | 73.15 - 165.08 | 120.81 | -28.3% |
| EV/EBITDA | 87.12 - 159.43 | 117.71 | -30.1% |
| EPV | 26.69 - 33.09 | 29.89 | -82.3% |
| DDM - Stable | 34.67 - 67.81 | 51.24 | -69.6% |
| DDM - Multi | 46.68 - 69.63 | 55.80 | -66.9% |
| Market Cap (mil) | 158,477.62 |
| Beta | 2.41 |
| Outstanding shares (mil) | 940.52 |
| Enterprise Value (mil) | 153,652.81 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.94% |
| Cost of Debt | 12.23% |
| WACC | 14.17% |