As of 2025-05-21, the Intrinsic Value of Kabra Extrusion Technik Ltd (KABRAEXTRU.NS) is 140.38 INR. This KABRAEXTRU.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 282.90 INR, the upside of Kabra Extrusion Technik Ltd is -50.40%.
The range of the Intrinsic Value is 114.18 - 180.68 INR
Based on its market price of 282.90 INR and our intrinsic valuation, Kabra Extrusion Technik Ltd (KABRAEXTRU.NS) is overvalued by 50.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 114.18 - 180.68 | 140.38 | -50.4% |
| DCF (Growth 10y) | 210.27 - 321.24 | 254.29 | -10.1% |
| DCF (EBITDA 5y) | 648.41 - 792.75 | 732.63 | 159.0% |
| DCF (EBITDA 10y) | 717.46 - 954.75 | 843.30 | 198.1% |
| Fair Value | 288.41 - 288.41 | 288.41 | 1.95% |
| P/E | 330.56 - 461.22 | 405.89 | 43.5% |
| EV/EBITDA | 411.89 - 538.69 | 484.72 | 71.3% |
| EPV | 39.26 - 52.18 | 45.72 | -83.8% |
| DDM - Stable | 61.32 - 119.42 | 90.37 | -68.1% |
| DDM - Multi | 155.84 - 230.77 | 185.70 | -34.4% |
| Market Cap (mil) | 9,893.01 |
| Beta | 1.64 |
| Outstanding shares (mil) | 34.97 |
| Enterprise Value (mil) | 10,984.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.93% |
| Cost of Debt | 8.98% |
| WACC | 14.27% |