As of 2025-05-13, the Intrinsic Value of Zuari Agro Chemicals Ltd (ZUARI.NS) is 309.48 INR. This ZUARI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 207.64 INR, the upside of Zuari Agro Chemicals Ltd is 49.00%.
The range of the Intrinsic Value is 248.16 - 389.93 INR
Based on its market price of 207.64 INR and our intrinsic valuation, Zuari Agro Chemicals Ltd (ZUARI.NS) is undervalued by 49.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 248.16 - 389.93 | 309.48 | 49.0% |
| DCF (Growth 10y) | 291.75 - 430.71 | 352.29 | 69.7% |
| DCF (EBITDA 5y) | 416.60 - 669.67 | 500.73 | 141.2% |
| DCF (EBITDA 10y) | 384.51 - 603.10 | 463.36 | 123.2% |
| Fair Value | 1,298.50 - 1,298.50 | 1,298.50 | 525.36% |
| P/E | 481.56 - 851.81 | 667.39 | 221.4% |
| EV/EBITDA | 381.90 - 758.15 | 569.67 | 174.4% |
| EPV | 35.42 - 99.24 | 67.33 | -67.6% |
| DDM - Stable | 127.12 - 245.21 | 186.16 | -10.3% |
| DDM - Multi | 90.81 - 145.66 | 112.44 | -45.8% |
| Market Cap (mil) | 8,733.34 |
| Beta | 1.47 |
| Outstanding shares (mil) | 42.06 |
| Enterprise Value (mil) | 20,306.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 24.33% |
| Cost of Debt | 11.69% |
| WACC | 13.29% |