As of 2025-08-28, the Intrinsic Value of KRBL Ltd (KRBL.NS) is 354.84 INR. This KRBL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 447.05 INR, the upside of KRBL Ltd is -20.60%.
The range of the Intrinsic Value is 307.75 - 421.47 INR
Based on its market price of 447.05 INR and our intrinsic valuation, KRBL Ltd (KRBL.NS) is overvalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 307.75 - 421.47 | 354.84 | -20.6% |
| DCF (Growth 10y) | 339.43 - 444.50 | 383.63 | -14.2% |
| DCF (EBITDA 5y) | 433.32 - 618.74 | 505.27 | 13.0% |
| DCF (EBITDA 10y) | 424.34 - 593.88 | 491.53 | 9.9% |
| Fair Value | 103.99 - 103.99 | 103.99 | -76.74% |
| P/E | 336.51 - 458.81 | 390.69 | -12.6% |
| EV/EBITDA | 273.05 - 394.12 | 346.74 | -22.4% |
| EPV | 180.01 - 209.04 | 194.53 | -56.5% |
| DDM - Stable | 91.60 - 166.59 | 129.09 | -71.1% |
| DDM - Multi | 208.67 - 293.63 | 243.92 | -45.4% |
| Market Cap (mil) | 102,325.27 |
| Beta | 1.32 |
| Outstanding shares (mil) | 228.89 |
| Enterprise Value (mil) | 101,770.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.56% |
| Cost of Debt | 6.98% |
| WACC | 17.12% |