As of 2025-08-04, the Intrinsic Value of Intellivate Capital Ventures Ltd (506134.BO) is 12.73 INR. This 506134.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.60 INR, the upside of Intellivate Capital Ventures Ltd is -18.40%.
The range of the Intrinsic Value is 6.73 - 30.19 INR
Based on its market price of 15.60 INR and our intrinsic valuation, Intellivate Capital Ventures Ltd (506134.BO) is overvalued by 18.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.73 - 30.19 | 12.73 | -18.4% |
| DCF (Growth 10y) | 9.95 - 36.87 | 16.90 | 8.4% |
| DCF (EBITDA 5y) | 17.59 - 43.80 | 29.68 | 90.2% |
| DCF (EBITDA 10y) | 18.38 - 47.13 | 30.94 | 98.3% |
| Fair Value | -1.68 - -1.68 | -1.68 | -110.78% |
| P/E | (0.85) - (1.17) | (0.99) | -106.3% |
| EV/EBITDA | 13.49 - 46.22 | 25.23 | 61.7% |
| EPV | 25.15 - 37.34 | 31.25 | 100.3% |
| DDM - Stable | (0.45) - (1.44) | (0.95) | -106.1% |
| DDM - Multi | 2.75 - 7.28 | 4.05 | -74.1% |
| Market Cap (mil) | 2,230.64 |
| Beta | -0.82 |
| Outstanding shares (mil) | 142.99 |
| Enterprise Value (mil) | 3,137.13 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.31% |
| Cost of Debt | 5.00% |
| WACC | 9.04% |