As of 2026-05-27, the Intrinsic Value of Mishra Dhatu Nigam Ltd (MIDHANI.NS) is 17.37 INR. This MIDHANI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 414.55 INR, the upside of Mishra Dhatu Nigam Ltd is -95.80%.
The range of the Intrinsic Value is 9.67 - 30.76 INR
Based on its market price of 414.55 INR and our intrinsic valuation, Mishra Dhatu Nigam Ltd (MIDHANI.NS) is overvalued by 95.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.67 - 30.76 | 17.37 | -95.8% |
| DCF (Growth 10y) | 59.33 - 121.85 | 82.15 | -80.2% |
| DCF (EBITDA 5y) | 144.97 - 245.64 | 191.75 | -53.7% |
| DCF (EBITDA 10y) | 148.17 - 276.03 | 204.27 | -50.7% |
| Fair Value | 29.30 - 29.30 | 29.30 | -92.93% |
| P/E | 110.50 - 151.64 | 136.67 | -67.0% |
| EV/EBITDA | 87.18 - 131.97 | 111.06 | -73.2% |
| EPV | 22.33 - 34.16 | 28.24 | -93.2% |
| DDM - Stable | 29.51 - 66.31 | 47.91 | -88.4% |
| DDM - Multi | 85.30 - 152.41 | 109.70 | -73.5% |
| Market Cap (mil) | 77,661.80 |
| Beta | 1.61 |
| Outstanding shares (mil) | 187.34 |
| Enterprise Value (mil) | 80,864.05 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.93% |
| Cost of Debt | 8.27% |
| WACC | 14.54% |