As of 2025-07-06, 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 31.05 INR, the upside of Kamdhenu Ltd is -47.10%.
The range of the Intrinsic Value is 13.95 - 20.28 INR
Based on its market price of 31.05 INR and our intrinsic valuation, Kamdhenu Ltd (KAMDHENU.NS) is overvalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.95 - 20.28 | 16.43 | -47.1% |
| DCF (Growth 10y) | 14.06 - 19.25 | 16.15 | -48.0% |
| DCF (EBITDA 5y) | 23.44 - 29.95 | 26.53 | -14.6% |
| DCF (EBITDA 10y) | 18.77 - 25.02 | 21.61 | -30.4% |
| Fair Value | 54.08 - 54.08 | 54.08 | 74.17% |
| P/E | 31.08 - 40.58 | 32.86 | 5.8% |
| EV/EBITDA | 22.22 - 37.34 | 30.66 | -1.3% |
| EPV | 15.80 - 19.76 | 17.78 | -42.7% |
| DDM - Stable | 9.43 - 18.87 | 14.15 | -54.4% |
| DDM - Multi | 8.63 - 13.69 | 10.61 | -65.8% |
| Market Cap (mil) | 8,736.85 |
| Beta | 1.56 |
| Outstanding shares (mil) | 281.38 |
| Enterprise Value (mil) | 8,706.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.69% |
| Cost of Debt | 5.73% |
| WACC | 16.65% |