KAMDHENU.NS
Kamdhenu Ltd
Price:  
30.46 
INR
Volume:  
2,575,514
India | Metals & Mining

KAMDHENU.NS Intrinsic Value

-46.1 %
Upside

What is the intrinsic value of KAMDHENU.NS?

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 - Key Valuation Metrics

Market Cap (mil)8,571
Beta1.56
Outstanding shares (mil)281
Enterprise Value (mil)8,541
Market risk premium8.8%
Cost of Equity16.7%
Cost of Debt5.75%
WACC16.6%