As of 2025-06-27, the Intrinsic Value of Kuantum Papers Ltd (KUANTUM.NS) is 85.09 INR. This KUANTUM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 INR, the upside of Kuantum Papers Ltd is -26.00%.
The range of the Intrinsic Value is 62.31 - 119.64 INR
Based on its market price of 115.00 INR and our intrinsic valuation, Kuantum Papers Ltd (KUANTUM.NS) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.31 - 119.64 | 85.09 | -26.0% |
| DCF (Growth 10y) | 62.62 - 107.76 | 80.84 | -29.7% |
| DCF (EBITDA 5y) | 105.91 - 193.91 | 147.47 | 28.2% |
| DCF (EBITDA 10y) | 88.55 - 156.24 | 119.52 | 3.9% |
| Fair Value | 329.99 - 329.99 | 329.99 | 186.95% |
| P/E | 126.06 - 188.23 | 147.97 | 28.7% |
| EV/EBITDA | 52.94 - 142.87 | 104.83 | -8.8% |
| EPV | 32.52 - 50.45 | 41.49 | -63.9% |
| DDM - Stable | 55.73 - 105.66 | 80.69 | -29.8% |
| DDM - Multi | 51.31 - 74.84 | 60.83 | -47.1% |
| Market Cap (mil) | 10,034.90 |
| Beta | 1.40 |
| Outstanding shares (mil) | 87.26 |
| Enterprise Value (mil) | 16,356.96 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.41% |
| Cost of Debt | 8.80% |
| WACC | 13.35% |