As of 2025-05-21, the Intrinsic Value of Moil Ltd (MOIL.NS) is 288.89 INR. This MOIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 363.70 INR, the upside of Moil Ltd is -20.60%.
The range of the Intrinsic Value is 251.27 - 347.39 INR
Based on its market price of 363.70 INR and our intrinsic valuation, Moil Ltd (MOIL.NS) is overvalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 251.27 - 347.39 | 288.89 | -20.6% |
| DCF (Growth 10y) | 315.31 - 431.67 | 361.30 | -0.7% |
| DCF (EBITDA 5y) | 400.44 - 519.17 | 471.66 | 29.7% |
| DCF (EBITDA 10y) | 422.60 - 560.05 | 498.32 | 37.0% |
| Fair Value | 368.45 - 368.45 | 368.45 | 1.30% |
| P/E | 296.32 - 417.94 | 335.68 | -7.7% |
| EV/EBITDA | 281.59 - 444.77 | 355.07 | -2.4% |
| EPV | 159.19 - 179.93 | 169.56 | -53.4% |
| DDM - Stable | 60.33 - 109.33 | 84.83 | -76.7% |
| DDM - Multi | 101.09 - 140.66 | 117.55 | -67.7% |
| Market Cap (mil) | 74,009.31 |
| Beta | 1.64 |
| Outstanding shares (mil) | 203.49 |
| Enterprise Value (mil) | 65,009.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 22.10% |
| Cost of Debt | 5.00% |
| WACC | 12.92% |