MADRASFERT.NS
Madras Fertilizers Ltd
Price:
91.47
INR
Volume:
594,091
India | Chemicals
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
MADRASFERT.NS Intrinsic Value
-49.4 %
Upside
What is the intrinsic value of MADRASFERT.NS?
As of 2025-05-15, the Intrinsic Value of Madras Fertilizers Ltd (MADRASFERT.NS) is 46.31 INR. This MADRASFERT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.47 INR, the upside of Madras Fertilizers Ltd is -49.4%.
The range of the Intrinsic Value is 25.64 - 83.28 INR.
Is MADRASFERT.NS undervalued or overvalued?
Based on its market price of 91.47 INR and our intrinsic valuation, Madras Fertilizers Ltd (MADRASFERT.NS) is overvalued by 49.4%.
91.47 INR
Stock Price
46.31 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 25.64 - 83.28 | 46.31 | -49.4% | |
| DCF (Growth Exit 10Y) | 71.68 - 165.04 | 105.36 | 15.2% | |
| DCF (EBITDA Exit 5Y) | 53.46 - 79.7 | 62.28 | -31.9% | |
| DCF (EBITDA Exit 10Y) | 89.83 - 142.85 | 110.24 | 20.5% | |
| Peter Lynch Fair Value | 318.11 - 318.11 | 318.11 | 247.78% | |
| P/E Multiples | 39.75 - 192.39 | 111.48 | 21.9% | |
| EV/EBITDA Multiples | (11.11) - 111.18 | 43.90 | -52.0% | |
| Earnings Power Value | 36.09 - 68.03 | 52.06 | -43.1% | |
| Dividend Discount Model - Stable | 48.77 - 99.09 | 73.93 | -19.2% | |
| Dividend Discount Model - Multi Stages | 44.26 - 72.35 | 55.13 | -39.7% | |
| Market Cap (mil) | 14,736 |
| Beta | 1.63 |
| Outstanding shares (mil) | 161 |
| Enterprise Value (mil) | 23,760 |
| Market risk premium | 8.8% |
| Cost of Equity | 17.95% |
| Cost of Debt | 5.75% |
| WACC | 13.5% |