As of 2025-07-16, the Intrinsic Value of UCAL Fuel Systems Ltd (UCALFUEL.NS) is 90.49 INR. This UCALFUEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.00 INR, the upside of UCAL Fuel Systems Ltd is -34.40%.
The range of the Intrinsic Value is 49.71 - 166.82 INR
Based on its market price of 138.00 INR and our intrinsic valuation, UCAL Fuel Systems Ltd (UCALFUEL.NS) is overvalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.71 - 166.82 | 90.49 | -34.4% |
| DCF (Growth 10y) | 68.12 - 189.24 | 111.08 | -19.5% |
| DCF (EBITDA 5y) | 133.82 - 240.34 | 181.60 | 31.6% |
| DCF (EBITDA 10y) | 115.08 - 241.71 | 168.58 | 22.2% |
| Fair Value | 1.93 - 1.93 | 1.93 | -98.60% |
| P/E | 7.79 - 94.60 | 42.56 | -69.2% |
| EV/EBITDA | 66.05 - 194.84 | 116.84 | -15.3% |
| EPV | 187.30 - 323.18 | 255.24 | 85.0% |
| DDM - Stable | 1.43 - 2.81 | 2.12 | -98.5% |
| DDM - Multi | 158.17 - 198.55 | 174.88 | 26.7% |
| Market Cap (mil) | 3,051.68 |
| Beta | 0.80 |
| Outstanding shares (mil) | 22.11 |
| Enterprise Value (mil) | 5,099.14 |
| Market risk premium | 8.83% |
| Cost of Equity | 17.64% |
| Cost of Debt | 14.69% |
| WACC | 14.68% |