As of 2026-05-27, the Intrinsic Value of White Organic Agro Ltd (513713.BO) is 0.00 INR. This 513713.BO valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 3.93 INR, the upside of White Organic Agro Ltd is -99.90%.
The range of the Intrinsic Value is (0.00) - 0.01 INR
Based on its market price of 3.93 INR and our intrinsic valuation, White Organic Agro Ltd (513713.BO) is overvalued by 99.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.03) - (0.02) | (0.02) | -100.6% |
| DCF (Growth 10y) | (0.01) - 0.01 | (0.00) | -100.1% |
| DCF (EBITDA 5y) | (0.01) - (0.00) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.00) - 0.01 | 0.00 | -99.9% |
| Fair Value | 13.26 - 13.26 | 13.26 | 237.40% |
| P/E | 0.05 - 7.74 | 3.78 | -3.9% |
| EV/EBITDA | 4.56 - 6.66 | 5.42 | 37.8% |
| EPV | 1.99 - 2.77 | 2.38 | -39.5% |
| DDM - Stable | 2.71 - 9.13 | 5.92 | 50.6% |
| DDM - Multi | 0.04 - 0.10 | 0.05 | -98.6% |
| Market Cap (mil) | 137.55 |
| Beta | 1.29 |
| Outstanding shares (mil) | 35.00 |
| Enterprise Value (mil) | 135.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.47% |
| Cost of Debt | 7.46% |
| WACC | 9.47% |