As of 2026-05-27, the Intrinsic Value of India Cements Ltd (INDIACEM.NS) is 120.18 INR. This INDIACEM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 404.60 INR, the upside of India Cements Ltd is -70.30%.
The range of the Intrinsic Value is 89.62 - 170.81 INR
Based on its market price of 404.60 INR and our intrinsic valuation, India Cements Ltd (INDIACEM.NS) is overvalued by 70.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.62 - 170.81 | 120.18 | -70.3% |
| DCF (Growth 10y) | 162.75 - 286.26 | 209.62 | -48.2% |
| DCF (EBITDA 5y) | 136.78 - 187.43 | 158.62 | -60.8% |
| DCF (EBITDA 10y) | 199.27 - 285.11 | 236.34 | -41.6% |
| Fair Value | -10.85 - -10.85 | -10.85 | -102.68% |
| P/E | (25.31) - 44.52 | 2.85 | -99.3% |
| EV/EBITDA | 34.73 - 102.33 | 68.14 | -83.2% |
| EPV | 31.22 - 47.81 | 39.52 | -90.2% |
| DDM - Stable | (11.85) - (24.45) | (18.15) | -104.5% |
| DDM - Multi | 80.58 - 132.64 | 100.57 | -75.1% |
| Market Cap (mil) | 125,381.49 |
| Beta | 1.32 |
| Outstanding shares (mil) | 309.89 |
| Enterprise Value (mil) | 137,823.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.41% |
| Cost of Debt | 9.55% |
| WACC | 13.78% |