KESORAMIND.NS Intrinsic
Value
What is the intrinsic value of KESORAMIND.NS?
As of 2025-06-30, the Intrinsic Value of Kesoram Industries Ltd (KESORAMIND.NS) is
4,467.15 INR. This KESORAMIND.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 6.14 INR, the upside of Kesoram Industries Ltd is
72,654.89%.
Is KESORAMIND.NS undervalued or overvalued?
Based on its market price of 6.14 INR and our intrinsic valuation, Kesoram Industries Ltd (KESORAMIND.NS) is undervalued by 72,654.89%.
4,467.15 INR
Intrinsic Value
KESORAMIND.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(29.82) - (10.02) |
(14.49) |
-335.9% |
DCF (Growth 10y) |
(6.96) - (15.51) |
(8.94) |
-245.6% |
DCF (EBITDA 5y) |
(8.68) - (13.46) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(7.57) - (11.43) |
(1,234.50) |
-123450.0% |
Fair Value |
4,467.15 - 4,467.15 |
4,467.15 |
72,654.89% |
P/E |
2,841.10 - 6,379.07 |
4,342.06 |
70617.6% |
EV/EBITDA |
176.02 - 373.00 |
268.49 |
4272.8% |
EPV |
33.21 - 51.52 |
42.37 |
590.0% |
DDM - Stable |
308.94 - 568.92 |
438.93 |
7048.7% |
DDM - Multi |
(1.31) - (2.07) |
(1.62) |
-126.4% |
KESORAMIND.NS Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
1,912.30 |
Beta |
0.36 |
Outstanding shares (mil) |
311.45 |
Enterprise Value (mil) |
3,759.40 |
Market risk premium |
8.31% |
Cost of Equity |
38.38% |
Cost of Debt |
10.70% |
WACC |
8.91% |