As of 2025-05-17, the Intrinsic Value of Kansai Nerolac Paints Ltd (KANSAINER.NS) is 171.22 INR. This KANSAINER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 263.60 INR, the upside of Kansai Nerolac Paints Ltd is -35.00%.
The range of the Intrinsic Value is 148.13 - 204.58 INR
Based on its market price of 263.60 INR and our intrinsic valuation, Kansai Nerolac Paints Ltd (KANSAINER.NS) is overvalued by 35.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.13 - 204.58 | 171.22 | -35.0% |
| DCF (Growth 10y) | 168.98 - 223.77 | 191.71 | -27.3% |
| DCF (EBITDA 5y) | 278.54 - 343.65 | 308.16 | 16.9% |
| DCF (EBITDA 10y) | 249.43 - 320.67 | 281.42 | 6.8% |
| Fair Value | 355.79 - 355.79 | 355.79 | 34.97% |
| P/E | 230.26 - 304.52 | 268.58 | 1.9% |
| EV/EBITDA | 238.34 - 366.64 | 293.10 | 11.2% |
| EPV | 53.34 - 63.80 | 58.57 | -77.8% |
| DDM - Stable | 64.92 - 120.89 | 92.90 | -64.8% |
| DDM - Multi | 115.98 - 164.28 | 135.74 | -48.5% |
| Market Cap (mil) | 213,104.78 |
| Beta | 0.73 |
| Outstanding shares (mil) | 808.44 |
| Enterprise Value (mil) | 214,873.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.97% |
| Cost of Debt | 6.82% |
| WACC | 15.83% |