As of 2025-06-20, the Intrinsic Value of Orient Paper and Industries Ltd (ORIENTPPR.NS) is 1.64 INR. This ORIENTPPR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.83 INR, the upside of Orient Paper and Industries Ltd is -94.10%.
The range of the Intrinsic Value is (4.28) - 14.43 INR
Based on its market price of 27.83 INR and our intrinsic valuation, Orient Paper and Industries Ltd (ORIENTPPR.NS) is overvalued by 94.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.28) - 14.43 | 1.64 | -94.1% |
| DCF (Growth 10y) | 9.90 - 44.13 | 20.78 | -25.3% |
| DCF (EBITDA 5y) | 3.83 - 14.53 | 6.80 | -75.6% |
| DCF (EBITDA 10y) | 12.77 - 29.27 | 18.03 | -35.2% |
| Fair Value | -12.88 - -12.88 | -12.88 | -146.28% |
| P/E | (22.26) - (27.10) | (25.05) | -190.0% |
| EV/EBITDA | (19.69) - 2.86 | (9.38) | -133.7% |
| EPV | (3.56) - 0.91 | (1.33) | -104.8% |
| DDM - Stable | (15.68) - (34.06) | (24.87) | -189.4% |
| DDM - Multi | 3.84 - 6.73 | 4.92 | -82.3% |
| Market Cap (mil) | 5,905.25 |
| Beta | 2.47 |
| Outstanding shares (mil) | 212.19 |
| Enterprise Value (mil) | 9,883.79 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.15% |
| Cost of Debt | 9.13% |
| WACC | 10.30% |