As of 2026-05-26, the Intrinsic Value of Mac Charles (India) Ltd (507836.BO) is 2,839.34 INR. This 507836.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 689.95 INR, the upside of Mac Charles (India) Ltd is 311.50%.
The range of the Intrinsic Value is 1,593.57 - 4,106.61 INR
Based on its market price of 689.95 INR and our intrinsic valuation, Mac Charles (India) Ltd (507836.BO) is undervalued by 311.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4,177.90) - (2,758.18) | (3,172.65) | -559.8% |
| DCF (Growth 10y) | (2,380.97) - (2,761.97) | (2,514.95) | -464.5% |
| DCF (EBITDA 5y) | 1,593.57 - 4,106.61 | 2,839.34 | 311.5% |
| DCF (EBITDA 10y) | (294.45) - 2,441.21 | 850.20 | 23.2% |
| Fair Value | -2,219.05 - -2,219.05 | -2,219.05 | -421.62% |
| P/E | (1,159.23) - (1,400.66) | (1,211.60) | -275.6% |
| EV/EBITDA | (249.98) - 2,355.01 | 1,021.07 | 48.0% |
| EPV | (1,547.50) - (1,914.32) | (1,730.91) | -350.9% |
| DDM - Stable | (441.73) - (1,151.73) | (796.73) | -215.5% |
| DDM - Multi | (388.12) - (843.67) | (537.76) | -177.9% |
| Market Cap (mil) | 9,038.34 |
| Beta | 0.91 |
| Outstanding shares (mil) | 13.10 |
| Enterprise Value (mil) | 22,546.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.50% |
| Cost of Debt | 17.97% |
| WACC | 16.21% |