As of 2025-05-17, the Intrinsic Value of Mold-Tek Technologies Ltd (MOLDTECH.NS) is 78.24 INR. This MOLDTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.56 INR, the upside of Mold-Tek Technologies Ltd is -46.60%.
The range of the Intrinsic Value is 63.75 - 103.85 INR
Based on its market price of 146.56 INR and our intrinsic valuation, Mold-Tek Technologies Ltd (MOLDTECH.NS) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.75 - 103.85 | 78.24 | -46.6% |
| DCF (Growth 10y) | 74.13 - 119.10 | 90.60 | -38.2% |
| DCF (EBITDA 5y) | 92.14 - 147.32 | 111.99 | -23.6% |
| DCF (EBITDA 10y) | 90.29 - 150.65 | 112.27 | -23.4% |
| Fair Value | 176.37 - 176.37 | 176.37 | 20.34% |
| P/E | 65.89 - 134.97 | 103.73 | -29.2% |
| EV/EBITDA | 83.07 - 137.70 | 112.27 | -23.4% |
| EPV | 53.94 - 76.40 | 65.17 | -55.5% |
| DDM - Stable | 26.92 - 61.30 | 44.11 | -69.9% |
| DDM - Multi | 49.72 - 88.16 | 63.57 | -56.6% |
| Market Cap (mil) | 4,185.75 |
| Beta | 1.71 |
| Outstanding shares (mil) | 28.56 |
| Enterprise Value (mil) | 4,088.16 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.35% |
| Cost of Debt | 5.00% |
| WACC | 16.01% |