509026.BO Intrinsic
Value
What is the intrinsic value of 509026.BO?
As of 2025-08-08, the Intrinsic Value of VJTF Eduservices Ltd (509026.BO) is
95.41 INR. This 509026.BO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 111.00 INR, the upside of VJTF Eduservices Ltd is
-14.04%.
Is 509026.BO undervalued or overvalued?
Based on its market price of 111.00 INR and our intrinsic valuation, VJTF Eduservices Ltd (509026.BO) is overvalued by 14.04%.
95.41 INR
Intrinsic Value
509026.BO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(156.67) - (81.23) |
(107.13) |
-196.5% |
| DCF (Growth 10y) |
(122.90) - (233.00) |
(160.98) |
-245.0% |
| DCF (EBITDA 5y) |
(69.01) - (98.12) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(110.23) - (162.43) |
(1,234.50) |
-123450.0% |
| Fair Value |
95.41 - 95.41 |
95.41 |
-14.04% |
| P/E |
57.10 - 118.39 |
94.52 |
-14.8% |
| EV/EBITDA |
91.02 - 132.84 |
109.81 |
-1.1% |
| EPV |
29.35 - 35.58 |
32.47 |
-70.8% |
| DDM - Stable |
23.48 - 57.91 |
40.70 |
-63.3% |
| DDM - Multi |
39.23 - 78.21 |
52.57 |
-52.6% |
509026.BO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,552.09 |
| Beta |
0.68 |
| Outstanding shares (mil) |
13.98 |
| Enterprise Value (mil) |
1,418.04 |
| Market risk premium |
8.31% |
| Cost of Equity |
12.65% |
| Cost of Debt |
6.90% |
| WACC |
12.62% |