As of 2025-05-28, the Intrinsic Value of KNR Constructions Ltd (KNRCON.NS) is 144.11 INR. This KNRCON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.33 INR, the upside of KNR Constructions Ltd is -34.90%.
The range of the Intrinsic Value is 114.14 - 192.60 INR
Based on its market price of 221.33 INR and our intrinsic valuation, KNR Constructions Ltd (KNRCON.NS) is overvalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 114.14 - 192.60 | 144.11 | -34.9% |
| DCF (Growth 10y) | 152.35 - 248.74 | 189.61 | -14.3% |
| DCF (EBITDA 5y) | 206.53 - 391.57 | 295.21 | 33.4% |
| DCF (EBITDA 10y) | 206.71 - 393.05 | 288.99 | 30.6% |
| Fair Value | 1,080.91 - 1,080.91 | 1,080.91 | 388.37% |
| P/E | 291.79 - 1,274.61 | 704.42 | 218.3% |
| EV/EBITDA | 186.70 - 872.17 | 446.60 | 101.8% |
| EPV | 91.87 - 132.86 | 112.36 | -49.2% |
| DDM - Stable | 155.31 - 307.99 | 231.65 | 4.7% |
| DDM - Multi | 107.69 - 171.25 | 132.62 | -40.1% |
| Market Cap (mil) | 62,244.64 |
| Beta | 1.43 |
| Outstanding shares (mil) | 281.23 |
| Enterprise Value (mil) | 72,154.36 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.06% |
| Cost of Debt | 10.98% |
| WACC | 17.20% |