As of 2025-07-09, the Intrinsic Value of KNR Constructions Ltd (KNRCON.NS) is 209.02 INR. This KNRCON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 218.82 INR, the upside of KNR Constructions Ltd is -4.50%.
The range of the Intrinsic Value is 164.75 - 283.54 INR
Based on its market price of 218.82 INR and our intrinsic valuation, KNR Constructions Ltd (KNRCON.NS) is overvalued by 4.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 164.75 - 283.54 | 209.02 | -4.5% |
| DCF (Growth 10y) | 194.30 - 324.97 | 243.72 | 11.4% |
| DCF (EBITDA 5y) | 285.43 - 481.42 | 378.36 | 72.9% |
| DCF (EBITDA 10y) | 258.27 - 457.53 | 344.83 | 57.6% |
| Fair Value | 890.62 - 890.62 | 890.62 | 307.01% |
| P/E | 361.10 - 1,120.04 | 695.78 | 218.0% |
| EV/EBITDA | 259.50 - 779.47 | 490.19 | 124.0% |
| EPV | 122.35 - 189.49 | 155.92 | -28.7% |
| DDM - Stable | 123.03 - 249.72 | 186.38 | -14.8% |
| DDM - Multi | 95.03 - 160.51 | 120.26 | -45.0% |
| Market Cap (mil) | 61,538.75 |
| Beta | 1.43 |
| Outstanding shares (mil) | 281.23 |
| Enterprise Value (mil) | 76,808.35 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.55% |
| Cost of Debt | 13.15% |
| WACC | 17.87% |