As of 2025-07-16, the Intrinsic Value of Orbit Exports Ltd (ORBTEXP.NS) is 129.57 INR. This ORBTEXP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.00 INR, the upside of Orbit Exports Ltd is -40.80%.
The range of the Intrinsic Value is 109.75 - 159.03 INR
Based on its market price of 219.00 INR and our intrinsic valuation, Orbit Exports Ltd (ORBTEXP.NS) is overvalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.75 - 159.03 | 129.57 | -40.8% |
| DCF (Growth 10y) | 147.10 - 208.89 | 172.22 | -21.4% |
| DCF (EBITDA 5y) | 224.79 - 326.41 | 278.56 | 27.2% |
| DCF (EBITDA 10y) | 225.19 - 335.56 | 279.71 | 27.7% |
| Fair Value | 367.90 - 367.90 | 367.90 | 67.99% |
| P/E | 211.73 - 325.81 | 264.06 | 20.6% |
| EV/EBITDA | 152.37 - 274.78 | 207.96 | -5.0% |
| EPV | 112.49 - 136.45 | 124.47 | -43.2% |
| DDM - Stable | 69.67 - 133.30 | 101.49 | -53.7% |
| DDM - Multi | 97.49 - 148.45 | 117.96 | -46.1% |
| Market Cap (mil) | 5,805.69 |
| Beta | 1.39 |
| Outstanding shares (mil) | 26.51 |
| Enterprise Value (mil) | 5,939.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.36% |
| Cost of Debt | 6.96% |
| WACC | 15.10% |