As of 2025-05-16, the Intrinsic Value of Mangalore Chemicals and Fertilisers Ltd (MANGCHEFER.NS) is 160.79 INR. This MANGCHEFER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 246.14 INR, the upside of Mangalore Chemicals and Fertilisers Ltd is -34.70%.
The range of the Intrinsic Value is 120.42 - 235.09 INR
Based on its market price of 246.14 INR and our intrinsic valuation, Mangalore Chemicals and Fertilisers Ltd (MANGCHEFER.NS) is overvalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.42 - 235.09 | 160.79 | -34.7% |
| DCF (Growth 10y) | 153.89 - 284.77 | 200.62 | -18.5% |
| DCF (EBITDA 5y) | 266.50 - 392.46 | 324.80 | 32.0% |
| DCF (EBITDA 10y) | 237.08 - 387.79 | 302.62 | 22.9% |
| Fair Value | 279.54 - 279.54 | 279.54 | 13.57% |
| P/E | 194.78 - 371.07 | 263.44 | 7.0% |
| EV/EBITDA | 192.33 - 416.01 | 279.74 | 13.7% |
| EPV | 35.48 - 67.55 | 51.51 | -79.1% |
| DDM - Stable | 41.64 - 94.27 | 67.96 | -72.4% |
| DDM - Multi | 78.92 - 146.72 | 103.34 | -58.0% |
| Market Cap (mil) | 29,172.51 |
| Beta | 0.78 |
| Outstanding shares (mil) | 118.52 |
| Enterprise Value (mil) | 33,594.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.74% |
| Cost of Debt | 8.36% |
| WACC | 13.60% |