What is the intrinsic value of KILITCH.NS?

As of 2025-07-07, the Intrinsic Value of Kilitch Drugs (India) Ltd (KILITCH.NS) is 300.68 INR. This KILITCH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 430.45 INR, the upside of Kilitch Drugs (India) Ltd is -30.10%.

The range of the Intrinsic Value is 243.19 - 389.93 INR

Is KILITCH.NS undervalued or overvalued?

Based on its market price of 430.45 INR and our intrinsic valuation, Kilitch Drugs (India) Ltd (KILITCH.NS) is overvalued by 30.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	243.19 - 389.93	300.68	-30.1%
DCF (Growth 10y)	691.28 - 1,121.78	860.22	99.8%
DCF (EBITDA 5y)	667.70 - 1,516.28	939.20	118.2%
DCF (EBITDA 10y)	1,095.61 - 2,465.63	1,534.95	256.6%
Fair Value	409.17 - 409.17	409.17	-4.94%
P/E	254.67 - 429.58	340.10	-21.0%
EV/EBITDA	137.71 - 347.40	229.92	-46.6%
EPV	3.96 - 10.05	7.01	-98.4%
DDM - Stable	80.73 - 159.07	119.90	-72.1%
DDM - Multi	391.81 - 616.40	480.48	11.6%