As of 2025-07-08, the Intrinsic Value of Kamdhenu Ltd (KAMDHENU.NS) is 16.43 INR. This KAMDHENU.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.46 INR, the upside of Kamdhenu Ltd is -46.1%.

The range of the Intrinsic Value is 13.95 - 20.28 INR.

Is KAMDHENU.NS undervalued or overvalued?

Based on its market price of 30.46 INR and our intrinsic valuation, Kamdhenu Ltd (KAMDHENU.NS) is overvalued by 46.1%.

30.46 INR

Stock Price

16.43 INR

Intrinsic Value

Intrinsic Value Details

KAMDHENU.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	13.95 - 20.28	16.43	-46.1%
DCF (Growth Exit 10Y)	14.06 - 19.25	16.15	-47.0%
DCF (EBITDA Exit 5Y)	23.22 - 29.73	26.44	-13.2%
DCF (EBITDA Exit 10Y)	18.67 - 24.89	21.56	-29.2%
Peter Lynch Fair Value	54.08 - 54.08	54.08	77.54%
P/E Multiples	30.4 - 39.76	32.42	6.4%
EV/EBITDA Multiples	26.61 - 36.97	31.75	4.2%
Earnings Power Value	15.8 - 19.76	17.78	-41.6%
Dividend Discount Model - Stable	9.43 - 18.87	14.15	-53.5%
Dividend Discount Model - Multi Stages	8.63 - 13.69	10.61	-65.2%

KAMDHENU.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Gallantt Metal Ltd	266.96 - 397.04	318.48	-41.4%
Vardhman Special Steels Ltd	115.85 - 167.53	136.72	-45.8%
Hi-Tech Pipes Ltd	88.19 - 137.2	107.51	10.9%
Gallantt Ispat Ltd	27.68 - 44	34.28	-47.2%
MM Forgings Ltd	204.31 - 354.88	264.86	-27.4%
BMW Industries Ltd	20.96 - 36.96	27.09	-48.9%
Steel Exchange India Ltd	5.22 - 8.86	6.66	-32.1%
Beekay Steel Industries Ltd	338.47 - 522.74	413.23	-22.3%
Visa Steel Ltd	-1,115.27 - -1,115.27	-1,115.27	-3176.6%
Scan Steels Ltd	24.3 - 43.69	30.93	-14.2%

KAMDHENU.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	8,571
Beta	1.56
Outstanding shares (mil)	281
Enterprise Value (mil)	8,541

Market risk premium	8.8%
Cost of Equity	16.7%
Cost of Debt	5.75%
WACC	16.6%