As of 2025-10-23, the Intrinsic Value of Vinyl Chemicals India Ltd (VINYLINDIA.NS) is 231.36 INR. This VINYLINDIA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.90 INR, the upside of Vinyl Chemicals India Ltd is -17.90%.
The range of the Intrinsic Value is 196.31 - 284.30 INR
Based on its market price of 281.90 INR and our intrinsic valuation, Vinyl Chemicals India Ltd (VINYLINDIA.NS) is overvalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.31 - 284.30 | 231.36 | -17.9% |
| DCF (Growth 10y) | 262.08 - 374.52 | 307.36 | 9.0% |
| DCF (EBITDA 5y) | 281.59 - 462.62 | 377.46 | 33.9% |
| DCF (EBITDA 10y) | 323.03 - 522.22 | 420.88 | 49.3% |
| Fair Value | 298.03 - 298.03 | 298.03 | 5.72% |
| P/E | 228.41 - 283.25 | 260.39 | -7.6% |
| EV/EBITDA | 157.18 - 276.49 | 233.18 | -17.3% |
| EPV | 99.32 - 122.23 | 110.78 | -60.7% |
| DDM - Stable | 55.32 - 107.69 | 81.51 | -71.1% |
| DDM - Multi | 183.38 - 269.69 | 217.84 | -22.7% |
| Market Cap (mil) | 5,170.05 |
| Beta | 1.65 |
| Outstanding shares (mil) | 18.34 |
| Enterprise Value (mil) | 5,075.31 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.52% |
| Cost of Debt | 31.39% |
| WACC | 14.53% |