As of 2025-08-06, the Intrinsic Value of Oil and Natural Gas Corporation Ltd (ONGC.NS) is 268.55 INR. This ONGC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 234.48 INR, the upside of Oil and Natural Gas Corporation Ltd is 14.50%.
The range of the Intrinsic Value is 194.54 - 398.56 INR
Based on its market price of 234.48 INR and our intrinsic valuation, Oil and Natural Gas Corporation Ltd (ONGC.NS) is undervalued by 14.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 194.54 - 398.56 | 268.55 | 14.5% |
| DCF (Growth 10y) | 220.45 - 414.22 | 291.86 | 24.5% |
| DCF (EBITDA 5y) | 190.34 - 278.10 | 231.55 | -1.3% |
| DCF (EBITDA 10y) | 218.04 - 326.83 | 267.22 | 14.0% |
| Fair Value | 718.46 - 718.46 | 718.46 | 206.40% |
| P/E | 177.03 - 265.54 | 215.00 | -8.3% |
| EV/EBITDA | 121.90 - 205.81 | 168.13 | -28.3% |
| EPV | 286.12 - 428.86 | 357.49 | 52.5% |
| DDM - Stable | 120.76 - 264.92 | 192.84 | -17.8% |
| DDM - Multi | 151.00 - 249.67 | 187.53 | -20.0% |
| Market Cap (mil) | 2,949,828.80 |
| Beta | 1.07 |
| Outstanding shares (mil) | 12,580.30 |
| Enterprise Value (mil) | 4,556,228.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.21% |
| Cost of Debt | 7.46% |
| WACC | 11.94% |