As of 2025-06-27, the Intrinsic Value of MIC Electronics Ltd (MIC.NS) is (69.05) INR. This MIC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.15 INR, the upside of MIC Electronics Ltd is -442.70%.
The range of the Intrinsic Value is (93.52) - (59.22) INR
Based on its market price of 20.15 INR and our intrinsic valuation, MIC Electronics Ltd (MIC.NS) is overvalued by 442.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (93.52) - (59.22) | (69.05) | -442.7% |
| DCF (Growth 10y) | (57.70) - (84.30) | (65.44) | -424.8% |
| DCF (EBITDA 5y) | (61.48) - (64.84) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (60.38) - (66.44) | (1,234.50) | -123450.0% |
| Fair Value | -14.69 - -14.69 | -14.69 | -172.91% |
| P/E | (16.91) - (22.30) | (19.91) | -198.8% |
| EV/EBITDA | 10.79 - 20.21 | 17.73 | -12.0% |
| EPV | (9.46) - 0.20 | (4.63) | -123.0% |
| DDM - Stable | (6.13) - (15.14) | (10.64) | -152.8% |
| DDM - Multi | (6.45) - (13.31) | (8.78) | -143.6% |
| Market Cap (mil) | 371.03 |
| Beta | |
| Outstanding shares (mil) | 18.41 |
| Enterprise Value (mil) | 1,010.93 |
| Market risk premium | 6.92% |
| Cost of Equity | 18.71% |
| Cost of Debt | 6.48% |
| WACC | 10.13% |