As of 2025-07-08, the Intrinsic Value of Vardhman Polytex Ltd (VARDMNPOLY.NS) is 3.72 INR. This VARDMNPOLY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.66 INR, the upside of Vardhman Polytex Ltd is -68.10%.
The range of the Intrinsic Value is 2.43 - 6.26 INR
Based on its market price of 11.66 INR and our intrinsic valuation, Vardhman Polytex Ltd (VARDMNPOLY.NS) is overvalued by 68.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.43 - 6.26 | 3.72 | -68.1% |
| DCF (Growth 10y) | 4.77 - 10.34 | 6.67 | -42.8% |
| DCF (EBITDA 5y) | 2.23 - 4.41 | 3.42 | -70.6% |
| DCF (EBITDA 10y) | 4.22 - 7.38 | 5.83 | -50.0% |
| Fair Value | 1.62 - 1.62 | 1.62 | -86.09% |
| P/E | 4.74 - 10.83 | 6.64 | -43.0% |
| EV/EBITDA | 2.92 - 7.79 | 5.09 | -56.4% |
| EPV | 2.17 - 3.15 | 2.66 | -77.2% |
| DDM - Stable | 2.20 - 5.24 | 3.72 | -68.1% |
| DDM - Multi | 2.87 - 5.36 | 3.75 | -67.9% |
| Market Cap (mil) | 5,350.66 |
| Beta | 1.34 |
| Outstanding shares (mil) | 458.89 |
| Enterprise Value (mil) | 6,034.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.94% |
| Cost of Debt | 7.69% |
| WACC | 11.14% |