As of 2026-04-04, the Intrinsic Value of Minda Industries Ltd (MINDAIND.NS) is 222.81 INR. This MINDAIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 591.60 INR, the upside of Minda Industries Ltd is -62.30%.
The range of the Intrinsic Value is 177.69 - 298.17 INR
Based on its market price of 591.60 INR and our intrinsic valuation, Minda Industries Ltd (MINDAIND.NS) is overvalued by 62.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.69 - 298.17 | 222.81 | -62.3% |
| DCF (Growth 10y) | 356.76 - 591.48 | 445.15 | -24.8% |
| DCF (EBITDA 5y) | 685.79 - 1,006.94 | 784.02 | 32.5% |
| DCF (EBITDA 10y) | 941.85 - 1,487.21 | 1,121.03 | 89.5% |
| Fair Value | 221.73 - 221.73 | 221.73 | -62.52% |
| P/E | 275.02 - 475.27 | 342.15 | -42.2% |
| EV/EBITDA | 315.31 - 488.10 | 366.57 | -38.0% |
| EPV | 30.53 - 40.22 | 35.38 | -94.0% |
| DDM - Stable | 59.36 - 127.10 | 93.23 | -84.2% |
| DDM - Multi | 201.01 - 335.59 | 251.54 | -57.5% |
| Market Cap (mil) | 338,248.47 |
| Beta | 1.10 |
| Outstanding shares (mil) | 571.75 |
| Enterprise Value (mil) | 346,514.47 |
| Market risk premium | 6.92% |
| Cost of Equity | 13.15% |
| Cost of Debt | 7.82% |
| WACC | 12.95% |