As of 2025-07-10, the Intrinsic Value of Repro India Ltd (REPRO.NS) is 322.00 INR. This REPRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 551.40 INR, the upside of Repro India Ltd is -41.60%.
The range of the Intrinsic Value is 238.08 - 472.95 INR
Based on its market price of 551.40 INR and our intrinsic valuation, Repro India Ltd (REPRO.NS) is overvalued by 41.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 238.08 - 472.95 | 322.00 | -41.6% |
| DCF (Growth 10y) | 395.80 - 745.64 | 521.71 | -5.4% |
| DCF (EBITDA 5y) | 327.07 - 817.71 | 591.46 | 7.3% |
| DCF (EBITDA 10y) | 454.75 - 1,057.64 | 755.80 | 37.1% |
| Fair Value | -6.98 - -6.98 | -6.98 | -101.27% |
| P/E | (16.20) - 168.68 | 58.86 | -89.3% |
| EV/EBITDA | 99.23 - 539.50 | 288.25 | -47.7% |
| EPV | 510.16 - 683.00 | 596.58 | 8.2% |
| DDM - Stable | (8.51) - (18.38) | (13.44) | -102.4% |
| DDM - Multi | 225.42 - 387.57 | 285.95 | -48.1% |
| Market Cap (mil) | 7,896.05 |
| Beta | 1.87 |
| Outstanding shares (mil) | 14.32 |
| Enterprise Value (mil) | 8,794.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.16% |
| Cost of Debt | 11.18% |
| WACC | 11.95% |