As of 2025-05-25, the Intrinsic Value of Orient Paper and Industries Ltd (ORIENTPPR.NS) is 29.83 INR. This ORIENTPPR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.31 INR, the upside of Orient Paper and Industries Ltd is 5.40%.
The range of the Intrinsic Value is 20.74 - 46.08 INR
Based on its market price of 28.31 INR and our intrinsic valuation, Orient Paper and Industries Ltd (ORIENTPPR.NS) is undervalued by 5.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.74 - 46.08 | 29.83 | 5.4% |
| DCF (Growth 10y) | 25.96 - 51.85 | 35.38 | 25.0% |
| DCF (EBITDA 5y) | 29.80 - 48.15 | 38.26 | 35.1% |
| DCF (EBITDA 10y) | 31.24 - 52.22 | 40.49 | 43.0% |
| Fair Value | -10.13 - -10.13 | -10.13 | -135.79% |
| P/E | (13.50) - 12.56 | (1.77) | -106.3% |
| EV/EBITDA | (13.66) - 21.32 | 2.63 | -90.7% |
| EPV | (19.66) - (21.23) | (20.45) | -172.2% |
| DDM - Stable | (8.39) - (16.73) | (12.56) | -144.4% |
| DDM - Multi | 14.08 - 22.35 | 17.31 | -38.8% |
| Market Cap (mil) | 6,007.10 |
| Beta | 2.31 |
| Outstanding shares (mil) | 212.19 |
| Enterprise Value (mil) | 9,199.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.91% |
| Cost of Debt | 9.90% |
| WACC | 13.36% |