As of 2026-05-26, the Intrinsic Value of K I C Metaliks Ltd (513693.BO) is 43.81 INR. This 513693.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.45 INR, the upside of K I C Metaliks Ltd is 31.00%.
The range of the Intrinsic Value is 20.40 - 103.97 INR
Based on its market price of 33.45 INR and our intrinsic valuation, K I C Metaliks Ltd (513693.BO) is undervalued by 31.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.40 - 103.97 | 43.81 | 31.0% |
| DCF (Growth 10y) | 46.41 - 173.97 | 82.30 | 146.0% |
| DCF (EBITDA 5y) | 97.45 - 142.40 | 118.05 | 252.9% |
| DCF (EBITDA 10y) | 111.91 - 208.79 | 153.11 | 357.7% |
| Fair Value | -6.74 - -6.74 | -6.74 | -120.13% |
| P/E | (19.07) - 4.66 | (8.03) | -124.0% |
| EV/EBITDA | 9.70 - 18.41 | 15.86 | -52.6% |
| EPV | 9.14 - 41.40 | 25.27 | -24.5% |
| DDM - Stable | (7.45) - (14.19) | (10.82) | -132.4% |
| DDM - Multi | 46.26 - 68.46 | 55.21 | 65.1% |
| Market Cap (mil) | 1,187.48 |
| Beta | 0.67 |
| Outstanding shares (mil) | 35.50 |
| Enterprise Value (mil) | 2,364.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.60% |
| Cost of Debt | 17.42% |
| WACC | 11.43% |