As of 2026-04-06, the Intrinsic Value of Libas Consumer Products Ltd (LIBAS.NS) is 13.86 INR. This LIBAS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.15 INR, the upside of Libas Consumer Products Ltd is 36.60%.
The range of the Intrinsic Value is 11.30 - 18.17 INR
Based on its market price of 10.15 INR and our intrinsic valuation, Libas Consumer Products Ltd (LIBAS.NS) is undervalued by 36.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.30 - 18.17 | 13.86 | 36.6% |
| DCF (Growth 10y) | 11.09 - 16.53 | 13.16 | 29.6% |
| DCF (EBITDA 5y) | 12.21 - 15.74 | 13.82 | 36.1% |
| DCF (EBITDA 10y) | 12.10 - 15.95 | 13.81 | 36.1% |
| Fair Value | 14.92 - 14.92 | 14.92 | 47.02% |
| P/E | 8.06 - 18.97 | 11.84 | 16.7% |
| EV/EBITDA | (129.80) - 12.34 | (66.74) | -757.5% |
| EPV | 24.13 - 32.24 | 28.18 | 177.7% |
| DDM - Stable | 2.80 - 5.52 | 4.16 | -59.0% |
| DDM - Multi | 5.39 - 8.37 | 6.56 | -35.4% |
| Market Cap (mil) | 267.35 |
| Beta | 1.35 |
| Outstanding shares (mil) | 26.34 |
| Enterprise Value (mil) | 336.16 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.33% |
| Cost of Debt | 8.88% |
| WACC | 12.35% |