As of 2025-06-30, the Intrinsic Value of Linc Pen & Plastics Ltd (LINCPEN.NS) is 138.99 INR. This LINCPEN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 314.10 INR, the upside of Linc Pen & Plastics Ltd is -55.70%.
The range of the Intrinsic Value is 109.23 - 192.58 INR
Based on its market price of 314.10 INR and our intrinsic valuation, Linc Pen & Plastics Ltd (LINCPEN.NS) is overvalued by 55.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.23 - 192.58 | 138.99 | -55.7% |
| DCF (Growth 10y) | 143.00 - 242.15 | 178.76 | -43.1% |
| DCF (EBITDA 5y) | 131.40 - 255.31 | 181.31 | -42.3% |
| DCF (EBITDA 10y) | 159.09 - 295.85 | 212.84 | -32.2% |
| Fair Value | 24.45 - 24.45 | 24.45 | -92.22% |
| P/E | 19.92 - 70.61 | 41.24 | -86.9% |
| EV/EBITDA | 72.95 - 243.18 | 135.17 | -57.0% |
| EPV | 69.57 - 87.84 | 78.71 | -74.9% |
| DDM - Stable | 31.84 - 73.22 | 52.53 | -83.3% |
| DDM - Multi | 86.57 - 153.47 | 110.60 | -64.8% |
| Market Cap (mil) | 4,671.39 |
| Beta | 0.74 |
| Outstanding shares (mil) | 14.87 |
| Enterprise Value (mil) | 4,709.47 |
| Market risk premium | 6.92% |
| Cost of Equity | 12.38% |
| Cost of Debt | 12.77% |
| WACC | 12.29% |