As of 2025-07-01, the Intrinsic Value of Mukand Ltd (MUKANDLTD.NS) is 166.82 INR. This MUKANDLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.35 INR, the upside of Mukand Ltd is 18.00%.
The range of the Intrinsic Value is 120.24 - 243.57 INR
Based on its market price of 141.35 INR and our intrinsic valuation, Mukand Ltd (MUKANDLTD.NS) is undervalued by 18.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.24 - 243.57 | 166.82 | 18.0% |
| DCF (Growth 10y) | 141.24 - 257.15 | 185.82 | 31.5% |
| DCF (EBITDA 5y) | 166.63 - 279.31 | 215.72 | 52.6% |
| DCF (EBITDA 10y) | 168.21 - 280.92 | 216.37 | 53.1% |
| Fair Value | 131.30 - 131.30 | 131.30 | -7.11% |
| P/E | 105.14 - 209.64 | 151.95 | 7.5% |
| EV/EBITDA | 35.66 - 134.40 | 92.98 | -34.2% |
| EPV | 19.00 - 52.83 | 35.92 | -74.6% |
| DDM - Stable | 19.10 - 35.23 | 27.17 | -80.8% |
| DDM - Multi | 84.50 - 120.38 | 99.27 | -29.8% |
| Market Cap (mil) | 20,425.07 |
| Beta | 1.91 |
| Outstanding shares (mil) | 144.50 |
| Enterprise Value (mil) | 35,760.87 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.83% |
| Cost of Debt | 9.83% |
| WACC | 14.56% |