As of 2025-08-04, the Intrinsic Value of Madras Fertilizers Ltd (MADRASFERT.NS) is 46.74 INR. This MADRASFERT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 93.01 INR, the upside of Madras Fertilizers Ltd is -49.70%.
The range of the Intrinsic Value is 29.18 - 73.34 INR
Based on its market price of 93.01 INR and our intrinsic valuation, Madras Fertilizers Ltd (MADRASFERT.NS) is overvalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.18 - 73.34 | 46.74 | -49.7% |
| DCF (Growth 10y) | 66.38 - 126.28 | 90.40 | -2.8% |
| DCF (EBITDA 5y) | 78.36 - 142.30 | 106.30 | 14.3% |
| DCF (EBITDA 10y) | 107.12 - 190.37 | 142.76 | 53.5% |
| Fair Value | 99.71 - 99.71 | 99.71 | 7.20% |
| P/E | 70.59 - 94.38 | 86.43 | -7.1% |
| EV/EBITDA | 24.28 - 66.68 | 45.27 | -51.3% |
| EPV | 2.74 - 15.97 | 9.36 | -89.9% |
| DDM - Stable | 14.48 - 25.59 | 20.04 | -78.5% |
| DDM - Multi | 36.78 - 52.09 | 43.22 | -53.5% |
| Market Cap (mil) | 14,983.91 |
| Beta | 1.93 |
| Outstanding shares (mil) | 161.10 |
| Enterprise Value (mil) | 24,405.61 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.65% |
| Cost of Debt | 5.73% |
| WACC | 14.75% |