KRBL.NS
KRBL Ltd
Price:  
371.85 
INR
Volume:  
417,655.00
India | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KRBL.NS Intrinsic Value

-44.90 %
Upside

What is the intrinsic value of KRBL.NS?

As of 2025-08-08, the Intrinsic Value of KRBL Ltd (KRBL.NS) is 204.74 INR. This KRBL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 371.85 INR, the upside of KRBL Ltd is -44.90%.

The range of the Intrinsic Value is 179.13 - 240.03 INR

Is KRBL.NS undervalued or overvalued?

Based on its market price of 371.85 INR and our intrinsic valuation, KRBL Ltd (KRBL.NS) is overvalued by 44.90%.

371.85 INR
Stock Price
204.74 INR
Intrinsic Value
Intrinsic Value Details

KRBL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 179.13 - 240.03 204.74 -44.9%
DCF (Growth 10y) 191.04 - 243.49 213.45 -42.6%
DCF (EBITDA 5y) 293.13 - 380.04 333.70 -10.3%
DCF (EBITDA 10y) 257.66 - 334.83 292.92 -21.2%
Fair Value 103.99 - 103.99 103.99 -72.03%
P/E 286.38 - 418.04 354.66 -4.6%
EV/EBITDA 264.58 - 348.90 318.10 -14.5%
EPV 184.55 - 211.46 198.00 -46.8%
DDM - Stable 90.72 - 160.54 125.63 -66.2%
DDM - Multi 144.63 - 196.82 166.64 -55.2%

KRBL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 85,112.75
Beta 1.36
Outstanding shares (mil) 228.89
Enterprise Value (mil) 84,557.75
Market risk premium 8.31%
Cost of Equity 17.35%
Cost of Debt 6.98%
WACC 16.80%