As of 2025-05-18, the Intrinsic Value of Umang Dairies Ltd (UMANGDAIRY.NS) is 43.85 INR. This UMANGDAIRY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.43 INR, the upside of Umang Dairies Ltd is -44.80%.
The range of the Intrinsic Value is 34.35 - 58.48 INR
Based on its market price of 79.43 INR and our intrinsic valuation, Umang Dairies Ltd (UMANGDAIRY.NS) is overvalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.35 - 58.48 | 43.85 | -44.8% |
| DCF (Growth 10y) | 46.88 - 73.38 | 57.43 | -27.7% |
| DCF (EBITDA 5y) | 62.52 - 87.27 | 75.96 | -4.4% |
| DCF (EBITDA 10y) | 67.91 - 97.08 | 82.67 | 4.1% |
| Fair Value | 13.97 - 13.97 | 13.97 | -82.42% |
| P/E | 24.38 - 48.49 | 34.87 | -56.1% |
| EV/EBITDA | 14.73 - 72.87 | 41.95 | -47.2% |
| EPV | 6.06 - 11.08 | 8.57 | -89.2% |
| DDM - Stable | 13.71 - 26.66 | 20.19 | -74.6% |
| DDM - Multi | 24.95 - 38.07 | 30.17 | -62.0% |
| Market Cap (mil) | 1,747.46 |
| Beta | 1.00 |
| Outstanding shares (mil) | 22.00 |
| Enterprise Value (mil) | 2,120.97 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.85% |
| Cost of Debt | 8.48% |
| WACC | 12.28% |