As of 2026-04-03, the Intrinsic Value of Krishana Phoschem Ltd (KRISHANA.NS) is 160.59 INR. This KRISHANA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 498.30 INR, the upside of Krishana Phoschem Ltd is -67.80%.
The range of the Intrinsic Value is 87.93 - 332.80 INR
Based on its market price of 498.30 INR and our intrinsic valuation, Krishana Phoschem Ltd (KRISHANA.NS) is overvalued by 67.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.93 - 332.80 | 160.59 | -67.8% |
| DCF (Growth 10y) | 625.05 - 1,763.19 | 961.17 | 92.9% |
| DCF (EBITDA 5y) | 1,091.19 - 1,745.01 | 1,469.36 | 194.9% |
| DCF (EBITDA 10y) | 1,658.93 - 3,090.37 | 2,384.46 | 378.5% |
| Fair Value | 525.34 - 525.34 | 525.34 | 5.43% |
| P/E | 240.85 - 416.07 | 301.20 | -39.6% |
| EV/EBITDA | 353.47 - 571.96 | 471.34 | -5.4% |
| EPV | 52.88 - 106.88 | 79.88 | -84.0% |
| DDM - Stable | 122.46 - 357.14 | 239.80 | -51.9% |
| DDM - Multi | 476.62 - 1,116.77 | 672.22 | 34.9% |
| Market Cap (mil) | 30,809.89 |
| Beta | 0.83 |
| Outstanding shares (mil) | 61.83 |
| Enterprise Value (mil) | 34,693.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.65% |
| Cost of Debt | 10.31% |
| WACC | 12.03% |