OSWALAGRO.NS Intrinsic
Value
What is the intrinsic value of OSWALAGRO.NS?
As of 2025-05-24, the Intrinsic Value of Oswal Agro Mills Ltd (OSWALAGRO.NS) is
18.94 INR. This OSWALAGRO.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 93.82 INR, the upside of Oswal Agro Mills Ltd is
-79.81%.
Is OSWALAGRO.NS undervalued or overvalued?
Based on its market price of 93.82 INR and our intrinsic valuation, Oswal Agro Mills Ltd (OSWALAGRO.NS) is overvalued by 79.81%.
18.94 INR
Intrinsic Value
OSWALAGRO.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(21.09) - (8.16) |
(12.12) |
-112.9% |
| DCF (Growth 10y) |
(10.24) - (24.59) |
(14.67) |
-115.6% |
| DCF (EBITDA 5y) |
(7.11) - (8.80) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(9.60) - (13.34) |
(1,234.50) |
-123450.0% |
| Fair Value |
18.94 - 18.94 |
18.94 |
-79.81% |
| P/E |
5.54 - 123.90 |
55.76 |
-40.6% |
| EV/EBITDA |
70.43 - 129.14 |
89.66 |
-4.4% |
| EPV |
1.50 - 0.90 |
1.20 |
-98.7% |
| DDM - Stable |
24.12 - 70.59 |
47.36 |
-49.5% |
| DDM - Multi |
1.67 - 3.90 |
2.35 |
-97.5% |
OSWALAGRO.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,593.46 |
| Beta |
1.37 |
| Outstanding shares (mil) |
134.23 |
| Enterprise Value (mil) |
12,204.90 |
| Market risk premium |
8.31% |
| Cost of Equity |
11.91% |
| Cost of Debt |
5.73% |
| WACC |
11.91% |