As of 2025-05-27, the Intrinsic Value of Lupin Ltd (LUPIN.NS) is 1,012.03 INR. This LUPIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,987.30 INR, the upside of Lupin Ltd is -49.10%.
The range of the Intrinsic Value is 860.26 - 1,239.66 INR
Based on its market price of 1,987.30 INR and our intrinsic valuation, Lupin Ltd (LUPIN.NS) is overvalued by 49.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 860.26 - 1,239.66 | 1,012.03 | -49.1% |
| DCF (Growth 10y) | 1,018.72 - 1,403.45 | 1,174.32 | -40.9% |
| DCF (EBITDA 5y) | 1,343.74 - 1,759.75 | 1,507.17 | -24.2% |
| DCF (EBITDA 10y) | 1,400.82 - 1,855.60 | 1,584.27 | -20.3% |
| Fair Value | 1,796.66 - 1,796.66 | 1,796.66 | -9.59% |
| P/E | 1,846.97 - 2,364.37 | 2,077.44 | 4.5% |
| EV/EBITDA | 1,202.18 - 1,963.96 | 1,603.62 | -19.3% |
| EPV | 657.73 - 760.79 | 709.26 | -64.3% |
| DDM - Stable | 429.81 - 822.65 | 626.23 | -68.5% |
| DDM - Multi | 622.41 - 914.97 | 740.16 | -62.8% |
| Market Cap (mil) | 907,440.94 |
| Beta | 0.66 |
| Outstanding shares (mil) | 456.62 |
| Enterprise Value (mil) | 927,727.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.78% |
| Cost of Debt | 6.07% |
| WACC | 13.50% |