As of 2025-05-19, the Intrinsic Value of Oil India Ltd (OIL.NS) is 311.51 INR. This OIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 423.90 INR, the upside of Oil India Ltd is -26.50%.
The range of the Intrinsic Value is 229.97 - 452.66 INR
Based on its market price of 423.90 INR and our intrinsic valuation, Oil India Ltd (OIL.NS) is overvalued by 26.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 229.97 - 452.66 | 311.51 | -26.5% |
| DCF (Growth 10y) | 516.02 - 965.97 | 681.31 | 60.7% |
| DCF (EBITDA 5y) | 492.41 - 798.88 | 668.29 | 57.7% |
| DCF (EBITDA 10y) | 689.59 - 1,173.73 | 936.85 | 121.0% |
| Fair Value | 975.08 - 975.08 | 975.08 | 130.03% |
| P/E | 439.65 - 791.52 | 619.43 | 46.1% |
| EV/EBITDA | 247.91 - 400.49 | 356.56 | -15.9% |
| EPV | 137.18 - 222.10 | 179.64 | -57.6% |
| DDM - Stable | 180.94 - 373.12 | 277.03 | -34.6% |
| DDM - Multi | 375.72 - 609.49 | 465.49 | 9.8% |
| Market Cap (mil) | 689,520.00 |
| Beta | 1.48 |
| Outstanding shares (mil) | 1,626.61 |
| Enterprise Value (mil) | 887,148.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.25% |
| Cost of Debt | 5.99% |
| WACC | 14.03% |