As of 2025-07-01, the Intrinsic Value of Kopran Ltd (KOPRAN.NS) is 147.23 INR. This KOPRAN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 188.53 INR, the upside of Kopran Ltd is -21.90%.
The range of the Intrinsic Value is 114.64 - 202.78 INR
Based on its market price of 188.53 INR and our intrinsic valuation, Kopran Ltd (KOPRAN.NS) is overvalued by 21.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 114.64 - 202.78 | 147.23 | -21.9% |
| DCF (Growth 10y) | 162.22 - 278.57 | 205.65 | 9.1% |
| DCF (EBITDA 5y) | 252.50 - 408.12 | 323.38 | 71.5% |
| DCF (EBITDA 10y) | 264.38 - 453.48 | 346.39 | 83.7% |
| Fair Value | 199.59 - 199.59 | 199.59 | 5.86% |
| P/E | 137.16 - 207.95 | 169.90 | -9.9% |
| EV/EBITDA | 110.11 - 239.08 | 167.56 | -11.1% |
| EPV | 25.34 - 39.75 | 32.55 | -82.7% |
| DDM - Stable | 37.95 - 82.15 | 60.05 | -68.1% |
| DDM - Multi | 113.37 - 190.06 | 142.00 | -24.7% |
| Market Cap (mil) | 9,104.11 |
| Beta | 1.32 |
| Outstanding shares (mil) | 48.29 |
| Enterprise Value (mil) | 10,323.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.74% |
| Cost of Debt | 8.86% |
| WACC | 14.83% |