As of 2025-06-10, the Intrinsic Value of Murudeshwar Ceramics Ltd (MURUDCERA.NS) is 34.66 INR. This MURUDCERA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.00 INR, the upside of Murudeshwar Ceramics Ltd is -19.40%.
The range of the Intrinsic Value is 22.75 - 58.91 INR
Based on its market price of 43.00 INR and our intrinsic valuation, Murudeshwar Ceramics Ltd (MURUDCERA.NS) is overvalued by 19.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.75 - 58.91 | 34.66 | -19.4% |
| DCF (Growth 10y) | 31.88 - 75.28 | 46.34 | 7.8% |
| DCF (EBITDA 5y) | 62.74 - 100.28 | 79.56 | 85.0% |
| DCF (EBITDA 10y) | 59.94 - 110.28 | 81.23 | 88.9% |
| Fair Value | 8.13 - 8.13 | 8.13 | -81.10% |
| P/E | 34.19 - 45.48 | 41.89 | -2.6% |
| EV/EBITDA | 37.30 - 69.86 | 47.73 | 11.0% |
| EPV | 0.58 - 9.03 | 4.81 | -88.8% |
| DDM - Stable | 8.09 - 18.60 | 13.34 | -69.0% |
| DDM - Multi | 21.88 - 39.55 | 28.22 | -34.4% |
| Market Cap (mil) | 2,603.65 |
| Beta | 1.55 |
| Outstanding shares (mil) | 60.55 |
| Enterprise Value (mil) | 3,655.49 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.97% |
| Cost of Debt | 16.23% |
| WACC | 13.18% |