As of 2025-07-08, the Intrinsic Value of Kirloskar Oil Engines Ltd (KIRLOSENG.NS) is 483.34 INR. This KIRLOSENG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 847.90 INR, the upside of Kirloskar Oil Engines Ltd is -43.00%.
The range of the Intrinsic Value is 347.67 - 699.95 INR
Based on its market price of 847.90 INR and our intrinsic valuation, Kirloskar Oil Engines Ltd (KIRLOSENG.NS) is overvalued by 43.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 347.67 - 699.95 | 483.34 | -43.0% |
| DCF (Growth 10y) | 537.62 - 975.61 | 708.11 | -16.5% |
| DCF (EBITDA 5y) | 1,196.60 - 1,881.95 | 1,413.57 | 66.7% |
| DCF (EBITDA 10y) | 1,177.06 - 2,013.99 | 1,464.12 | 72.7% |
| Fair Value | 842.32 - 842.32 | 842.32 | -0.66% |
| P/E | 1,016.17 - 1,568.73 | 1,283.57 | 51.4% |
| EV/EBITDA | 936.24 - 1,776.51 | 1,274.07 | 50.3% |
| EPV | (1.99) - 84.87 | 41.44 | -95.1% |
| DDM - Stable | 115.28 - 211.66 | 163.47 | -80.7% |
| DDM - Multi | 200.62 - 291.31 | 237.96 | -71.9% |
| Market Cap (mil) | 123,098.13 |
| Beta | 2.08 |
| Outstanding shares (mil) | 145.18 |
| Enterprise Value (mil) | 171,317.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 20.89% |
| Cost of Debt | 5.73% |
| WACC | 15.57% |