As of 2026-05-26, the Intrinsic Value of Karma Energy Ltd (KARMAENG.NS) is 14.26 INR. This KARMAENG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.17 INR, the upside of Karma Energy Ltd is -69.10%.
The range of the Intrinsic Value is 11.05 - 20.19 INR
Based on its market price of 46.17 INR and our intrinsic valuation, Karma Energy Ltd (KARMAENG.NS) is overvalued by 69.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.05 - 20.19 | 14.26 | -69.1% |
| DCF (Growth 10y) | 11.62 - 19.58 | 14.46 | -68.7% |
| DCF (EBITDA 5y) | 16.54 - 22.86 | 20.09 | -56.5% |
| DCF (EBITDA 10y) | 15.33 - 21.93 | 18.71 | -59.5% |
| Fair Value | 9.41 - 9.41 | 9.41 | -79.63% |
| P/E | 36.12 - 62.95 | 46.62 | 1.0% |
| EV/EBITDA | 12.89 - 17.32 | 14.76 | -68.0% |
| EPV | 48.56 - 62.16 | 55.36 | 19.9% |
| DDM - Stable | 11.94 - 27.92 | 19.93 | -56.8% |
| DDM - Multi | 11.87 - 21.74 | 15.37 | -66.7% |
| Market Cap (mil) | 534.19 |
| Beta | 0.43 |
| Outstanding shares (mil) | 11.57 |
| Enterprise Value (mil) | 548.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.55% |
| Cost of Debt | 5.50% |
| WACC | 12.28% |