As of 2025-07-16, the Intrinsic Value of KEC International Ltd (KEC.NS) is 490.03 INR. This KEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 879.00 INR, the upside of KEC International Ltd is -44.30%.
The range of the Intrinsic Value is 381.38 - 664.45 INR
Based on its market price of 879.00 INR and our intrinsic valuation, KEC International Ltd (KEC.NS) is overvalued by 44.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 381.38 - 664.45 | 490.03 | -44.3% |
| DCF (Growth 10y) | 524.66 - 857.40 | 654.24 | -25.6% |
| DCF (EBITDA 5y) | 581.98 - 968.05 | 736.87 | -16.2% |
| DCF (EBITDA 10y) | 632.01 - 1,035.52 | 793.76 | -9.7% |
| Fair Value | 310.52 - 310.52 | 310.52 | -64.67% |
| P/E | 430.09 - 928.83 | 568.81 | -35.3% |
| EV/EBITDA | 256.08 - 500.68 | 342.58 | -61.0% |
| EPV | 226.20 - 317.11 | 271.65 | -69.1% |
| DDM - Stable | 102.35 - 197.67 | 150.01 | -82.9% |
| DDM - Multi | 351.46 - 530.79 | 423.21 | -51.9% |
| Market Cap (mil) | 233,989.80 |
| Beta | 2.15 |
| Outstanding shares (mil) | 266.20 |
| Enterprise Value (mil) | 267,005.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.71% |
| Cost of Debt | 14.87% |
| WACC | 15.17% |