As of 2026-05-25, the Intrinsic Value of Indo Amines Ltd (524648.BO) is 79.56 INR. This 524648.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.80 INR, the upside of Indo Amines Ltd is -33.60%.
The range of the Intrinsic Value is 65.74 - 99.14 INR
Based on its market price of 119.80 INR and our intrinsic valuation, Indo Amines Ltd (524648.BO) is overvalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.74 - 99.14 | 79.56 | -33.6% |
| DCF (Growth 10y) | 108.89 - 155.76 | 128.45 | 7.2% |
| DCF (EBITDA 5y) | 152.66 - 189.21 | 171.00 | 42.7% |
| DCF (EBITDA 10y) | 176.89 - 231.49 | 203.03 | 69.5% |
| Fair Value | 31.05 - 31.05 | 31.05 | -74.08% |
| P/E | 87.01 - 106.77 | 94.69 | -21.0% |
| EV/EBITDA | 71.98 - 107.53 | 88.09 | -26.5% |
| EPV | (11.09) - (8.72) | (9.90) | -108.3% |
| DDM - Stable | 24.96 - 45.19 | 35.08 | -70.7% |
| DDM - Multi | 70.16 - 98.13 | 81.79 | -31.7% |
| Market Cap (mil) | 8,469.86 |
| Beta | 1.95 |
| Outstanding shares (mil) | 70.70 |
| Enterprise Value (mil) | 10,236.48 |
| Market risk premium | 6.92% |
| Cost of Equity | 17.89% |
| Cost of Debt | 9.69% |
| WACC | 15.82% |